<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>£13,524</td><td>£13,727</td><td>£14,070</td><td>£14,422</td><td>£14,854</td><td>£70,597</td></tr><tr><td>Total Expenses</td><td>£13,156</td><td>£13,229</td><td>£13,313</td><td>£13,398</td><td>£13,490</td><td>£66,586</td></tr><tr><td>Profit Before Tax</td><td>£368</td><td>£498</td><td>£758</td><td>£1,024</td><td>£1,365</td><td>£4,012</td></tr><tr><td>Profit After Tax      </td><td>£298</td><td>£403</td><td>£614</td><td>£829</td><td>£1,105</td><td>£3,249</td></tr><tr><td>Change In Property Value</td><td>£7,200</td><td>£7,416</td><td>£14,004</td><td>£16,117</td><td>£17,084</td><td>£61,821</td></tr><tr><td>Net Return</td><td>£7,498</td><td>£7,819</td><td>£14,617</td><td>£16,947</td><td>£18,190</td><td>£65,071</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>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>