<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>£16,020</td><td>£16,260</td><td>£16,667</td><td>£17,083</td><td>£17,596</td><td>£83,627</td></tr><tr><td>Total Expenses</td><td>£15,920</td><td>£16,011</td><td>£16,115</td><td>£16,221</td><td>£16,335</td><td>£80,601</td></tr><tr><td>Profit Before Tax</td><td>£100</td><td>£249</td><td>£552</td><td>£863</td><td>£1,261</td><td>£3,026</td></tr><tr><td>Profit After Tax      </td><td>£81</td><td>£202</td><td>£447</td><td>£699</td><td>£1,022</td><td>£2,451</td></tr><tr><td>Change In Property Value</td><td>£8,610</td><td>£8,868</td><td>£16,746</td><td>£19,273</td><td>£20,430</td><td>£73,928</td></tr><tr><td>Net Return</td><td>£8,691</td><td>£9,070</td><td>£17,193</td><td>£19,972</td><td>£21,452</td><td>£76,379</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>3%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>19%</td><td>22%</td><td>24%</td><td>86%</td></tr></tbody></table></div></div></template></turbo-stream>