<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>£16,164</td><td>£16,406</td><td>£16,817</td><td>£17,237</td><td>£17,754</td><td>£84,378</td></tr><tr><td>Total Expenses</td><td>£15,606</td><td>£15,642</td><td>£15,693</td><td>£15,746</td><td>£15,809</td><td>£78,496</td></tr><tr><td>Profit Before Tax</td><td>£558</td><td>£765</td><td>£1,123</td><td>£1,491</td><td>£1,945</td><td>£5,882</td></tr><tr><td>Profit After Tax      </td><td>£452</td><td>£619</td><td>£910</td><td>£1,207</td><td>£1,576</td><td>£4,765</td></tr><tr><td>Change In Property Value</td><td>£3,400</td><td>£3,434</td><td>£10,405</td><td>£14,290</td><td>£16,719</td><td>£48,247</td></tr><tr><td>Net Return</td><td>£3,852</td><td>£4,053</td><td>£11,315</td><td>£15,497</td><td>£18,295</td><td>£53,012</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>4%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>14%</td><td>17%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>