<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>£9,300</td><td>£9,439</td><td>£9,675</td><td>£9,917</td><td>£10,215</td><td>£48,547</td></tr><tr><td>Total Expenses</td><td>£9,015</td><td>£9,065</td><td>£9,121</td><td>£9,179</td><td>£9,242</td><td>£45,623</td></tr><tr><td>Profit Before Tax</td><td>£285</td><td>£375</td><td>£554</td><td>£738</td><td>£973</td><td>£2,925</td></tr><tr><td>Profit After Tax      </td><td>£231</td><td>£304</td><td>£449</td><td>£598</td><td>£788</td><td>£2,369</td></tr><tr><td>Change In Property Value</td><td>£4,950</td><td>£5,099</td><td>£9,628</td><td>£11,081</td><td>£11,745</td><td>£42,502</td></tr><tr><td>Net Return</td><td>£5,181</td><td>£5,402</td><td>£10,076</td><td>£11,678</td><td>£12,534</td><td>£44,871</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>20%</td><td>23%</td><td>25%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>