<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>£9,576</td><td>£9,720</td><td>£9,963</td><td>£10,212</td><td>£10,518</td><td>£49,988</td></tr><tr><td>Total Expenses</td><td>£9,187</td><td>£9,247</td><td>£9,314</td><td>£9,383</td><td>£9,456</td><td>£46,587</td></tr><tr><td>Profit Before Tax</td><td>£389</td><td>£473</td><td>£648</td><td>£829</td><td>£1,062</td><td>£3,401</td></tr><tr><td>Profit After Tax      </td><td>£315</td><td>£383</td><td>£525</td><td>£671</td><td>£860</td><td>£2,755</td></tr><tr><td>Change In Property Value</td><td>£3,925</td><td>£4,023</td><td>£7,423</td><td>£9,480</td><td>£10,911</td><td>£35,762</td></tr><tr><td>Net Return</td><td>£4,240</td><td>£4,406</td><td>£7,948</td><td>£10,152</td><td>£11,771</td><td>£38,517</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>9%</td><td>9%</td><td>17%</td><td>21%</td><td>24%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>