<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>£11,760</td><td>£11,936</td><td>£12,235</td><td>£12,541</td><td>£12,917</td><td>£61,389</td></tr><tr><td>Total Expenses</td><td>£11,508</td><td>£11,571</td><td>£11,644</td><td>£11,719</td><td>£11,799</td><td>£58,241</td></tr><tr><td>Profit Before Tax</td><td>£252</td><td>£365</td><td>£591</td><td>£822</td><td>£1,118</td><td>£3,148</td></tr><tr><td>Profit After Tax      </td><td>£204</td><td>£296</td><td>£478</td><td>£666</td><td>£906</td><td>£2,550</td></tr><tr><td>Change In Property Value</td><td>£6,300</td><td>£6,489</td><td>£12,253</td><td>£14,103</td><td>£14,949</td><td>£54,094</td></tr><tr><td>Net Return</td><td>£6,504</td><td>£6,785</td><td>£12,732</td><td>£14,768</td><td>£15,854</td><td>£56,643</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>4%</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>