<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>£7,296</td><td>£7,405</td><td>£7,591</td><td>£7,780</td><td>£8,014</td><td>£38,086</td></tr><tr><td>Total Expenses</td><td>£6,776</td><td>£6,833</td><td>£6,895</td><td>£6,958</td><td>£7,024</td><td>£34,486</td></tr><tr><td>Profit Before Tax</td><td>£520</td><td>£572</td><td>£696</td><td>£823</td><td>£990</td><td>£3,600</td></tr><tr><td>Profit After Tax      </td><td>£421</td><td>£463</td><td>£564</td><td>£666</td><td>£802</td><td>£2,916</td></tr><tr><td>Change In Property Value</td><td>£3,060</td><td>£3,152</td><td>£5,952</td><td>£6,850</td><td>£7,261</td><td>£26,274</td></tr><tr><td>Net Return</td><td>£3,481</td><td>£3,615</td><td>£6,515</td><td>£7,516</td><td>£8,063</td><td>£29,190</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>3%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>21%</td><td>24%</td><td>26%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>