<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>£14,028</td><td>£14,238</td><td>£14,594</td><td>£14,959</td><td>£15,408</td><td>£73,228</td></tr><tr><td>Total Expenses</td><td>£13,607</td><td>£13,639</td><td>£13,686</td><td>£13,733</td><td>£13,789</td><td>£68,454</td></tr><tr><td>Profit Before Tax</td><td>£421</td><td>£599</td><td>£909</td><td>£1,226</td><td>£1,619</td><td>£4,774</td></tr><tr><td>Profit After Tax      </td><td>£341</td><td>£485</td><td>£736</td><td>£993</td><td>£1,312</td><td>£3,867</td></tr><tr><td>Change In Property Value</td><td>£2,950</td><td>£2,980</td><td>£9,028</td><td>£12,398</td><td>£14,506</td><td>£41,862</td></tr><tr><td>Net Return</td><td>£3,291</td><td>£3,465</td><td>£9,764</td><td>£13,391</td><td>£15,818</td><td>£45,728</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>15%</td><td>17%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>