<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>£14,268</td><td>£14,482</td><td>£14,844</td><td>£15,215</td><td>£15,672</td><td>£74,481</td></tr><tr><td>Total Expenses</td><td>£13,829</td><td>£13,862</td><td>£13,909</td><td>£13,957</td><td>£14,014</td><td>£69,571</td></tr><tr><td>Profit Before Tax</td><td>£439</td><td>£620</td><td>£935</td><td>£1,258</td><td>£1,658</td><td>£4,909</td></tr><tr><td>Profit After Tax      </td><td>£355</td><td>£502</td><td>£757</td><td>£1,019</td><td>£1,343</td><td>£3,977</td></tr><tr><td>Change In Property Value</td><td>£3,000</td><td>£3,030</td><td>£9,181</td><td>£12,608</td><td>£14,752</td><td>£42,571</td></tr><tr><td>Net Return</td><td>£3,355</td><td>£3,532</td><td>£9,938</td><td>£13,627</td><td>£16,095</td><td>£46,548</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>