<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>£10,704</td><td>£10,865</td><td>£11,136</td><td>£11,415</td><td>£11,757</td><td>£55,876</td></tr><tr><td>Total Expenses</td><td>£10,609</td><td>£10,671</td><td>£10,741</td><td>£10,813</td><td>£10,889</td><td>£53,722</td></tr><tr><td>Profit Before Tax</td><td>£95</td><td>£194</td><td>£395</td><td>£602</td><td>£868</td><td>£2,154</td></tr><tr><td>Profit After Tax      </td><td>£77</td><td>£157</td><td>£320</td><td>£488</td><td>£703</td><td>£1,745</td></tr><tr><td>Change In Property Value</td><td>£5,700</td><td>£5,871</td><td>£11,086</td><td>£12,759</td><td>£13,525</td><td>£48,942</td></tr><tr><td>Net Return</td><td>£5,777</td><td>£6,028</td><td>£11,407</td><td>£13,247</td><td>£14,228</td><td>£50,687</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>20%</td><td>23%</td><td>25%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>