<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£7,704</td><td>£7,820</td><td>£8,015</td><td>£8,215</td><td>£8,462</td><td>£40,216</td></tr><tr><td>Total Expenses</td><td>£7,135</td><td>£7,192</td><td>£7,255</td><td>£7,319</td><td>£7,386</td><td>£36,286</td></tr><tr><td>Profit Before Tax</td><td>£569</td><td>£627</td><td>£760</td><td>£897</td><td>£1,076</td><td>£3,930</td></tr><tr><td>Profit After Tax      </td><td>£461</td><td>£508</td><td>£616</td><td>£726</td><td>£872</td><td>£3,183</td></tr><tr><td>Change In Property Value</td><td>£2,750</td><td>£2,819</td><td>£5,201</td><td>£6,642</td><td>£7,645</td><td>£25,056</td></tr><tr><td>Net Return</td><td>£3,211</td><td>£3,327</td><td>£5,816</td><td>£7,369</td><td>£8,516</td><td>£28,240</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>3%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>17%</td><td>22%</td><td>25%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>