<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>£11,400</td><td>£11,571</td><td>£11,860</td><td>£12,157</td><td>£12,521</td><td>£59,510</td></tr><tr><td>Total Expenses</td><td>£11,273</td><td>£11,336</td><td>£11,408</td><td>£11,482</td><td>£11,561</td><td>£57,060</td></tr><tr><td>Profit Before Tax</td><td>£127</td><td>£235</td><td>£452</td><td>£675</td><td>£961</td><td>£2,449</td></tr><tr><td>Profit After Tax      </td><td>£103</td><td>£190</td><td>£366</td><td>£547</td><td>£778</td><td>£1,984</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,100</td><td>£7,318</td><td>£9,739</td><td>£21,161</td></tr><tr><td>Net Return</td><td>£105</td><td>£192</td><td>£4,466</td><td>£7,865</td><td>£10,517</td><td>£23,145</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>0%</td><td>0%</td><td>7%</td><td>13%</td><td>17%</td><td>37%</td></tr></tbody></table></div></div></template></turbo-stream>