<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>£12,960</td><td>£13,154</td><td>£13,483</td><td>£13,820</td><td>£14,235</td><td>£67,653</td></tr><tr><td>Total Expenses</td><td>£12,421</td><td>£12,487</td><td>£12,563</td><td>£12,640</td><td>£12,724</td><td>£62,835</td></tr><tr><td>Profit Before Tax</td><td>£539</td><td>£668</td><td>£921</td><td>£1,180</td><td>£1,511</td><td>£4,818</td></tr><tr><td>Profit After Tax      </td><td>£436</td><td>£541</td><td>£746</td><td>£956</td><td>£1,224</td><td>£3,903</td></tr><tr><td>Change In Property Value</td><td>£6,900</td><td>£7,107</td><td>£13,420</td><td>£15,446</td><td>£16,372</td><td>£59,245</td></tr><tr><td>Net Return</td><td>£7,336</td><td>£7,648</td><td>£14,166</td><td>£16,402</td><td>£17,596</td><td>£63,148</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>20%</td><td>23%</td><td>25%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>