<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>£14,088</td><td>£14,299</td><td>£14,657</td><td>£15,023</td><td>£15,474</td><td>£73,541</td></tr><tr><td>Total Expenses</td><td>£13,909</td><td>£13,989</td><td>£14,080</td><td>£14,173</td><td>£14,274</td><td>£70,425</td></tr><tr><td>Profit Before Tax</td><td>£179</td><td>£310</td><td>£577</td><td>£850</td><td>£1,200</td><td>£3,116</td></tr><tr><td>Profit After Tax      </td><td>£145</td><td>£251</td><td>£467</td><td>£688</td><td>£972</td><td>£2,524</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£7,725</td><td>£14,587</td><td>£16,789</td><td>£17,796</td><td>£64,397</td></tr><tr><td>Net Return</td><td>£7,645</td><td>£7,976</td><td>£15,054</td><td>£17,477</td><td>£18,768</td><td>£66,921</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>