<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>£12,324</td><td>£12,509</td><td>£12,822</td><td>£13,142</td><td>£13,536</td><td>£64,333</td></tr><tr><td>Total Expenses</td><td>£11,961</td><td>£12,025</td><td>£12,099</td><td>£12,175</td><td>£12,257</td><td>£60,518</td></tr><tr><td>Profit Before Tax</td><td>£363</td><td>£484</td><td>£722</td><td>£967</td><td>£1,279</td><td>£3,815</td></tr><tr><td>Profit After Tax      </td><td>£294</td><td>£392</td><td>£585</td><td>£783</td><td>£1,036</td><td>£3,090</td></tr><tr><td>Change In Property Value</td><td>£6,600</td><td>£6,798</td><td>£12,837</td><td>£14,774</td><td>£15,660</td><td>£56,668</td></tr><tr><td>Net Return</td><td>£6,894</td><td>£7,190</td><td>£13,422</td><td>£15,557</td><td>£16,696</td><td>£59,758</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>