<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>£9,588</td><td>£9,732</td><td>£9,975</td><td>£10,224</td><td>£10,531</td><td>£50,051</td></tr><tr><td>Total Expenses</td><td>£9,556</td><td>£9,613</td><td>£9,677</td><td>£9,742</td><td>£9,812</td><td>£48,399</td></tr><tr><td>Profit Before Tax</td><td>£32</td><td>£119</td><td>£298</td><td>£482</td><td>£719</td><td>£1,651</td></tr><tr><td>Profit After Tax      </td><td>£26</td><td>£97</td><td>£242</td><td>£391</td><td>£582</td><td>£1,338</td></tr><tr><td>Change In Property Value</td><td>£5,100</td><td>£5,253</td><td>£9,919</td><td>£11,416</td><td>£12,101</td><td>£43,790</td></tr><tr><td>Net Return</td><td>£5,126</td><td>£5,350</td><td>£10,161</td><td>£11,807</td><td>£12,684</td><td>£45,128</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>0%</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>24%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>