<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>£10,992</td><td>£11,157</td><td>£11,436</td><td>£11,722</td><td>£12,073</td><td>£57,380</td></tr><tr><td>Total Expenses</td><td>£10,836</td><td>£10,898</td><td>£10,969</td><td>£11,042</td><td>£11,119</td><td>£54,864</td></tr><tr><td>Profit Before Tax</td><td>£156</td><td>£259</td><td>£467</td><td>£680</td><td>£954</td><td>£2,515</td></tr><tr><td>Profit After Tax      </td><td>£127</td><td>£209</td><td>£378</td><td>£551</td><td>£773</td><td>£2,037</td></tr><tr><td>Change In Property Value</td><td>£5,850</td><td>£6,026</td><td>£11,378</td><td>£13,095</td><td>£13,881</td><td>£50,230</td></tr><tr><td>Net Return</td><td>£5,977</td><td>£6,235</td><td>£11,756</td><td>£13,646</td><td>£14,654</td><td>£52,267</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>88%</td></tr></tbody></table></div></div></template></turbo-stream>