<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>£5,364</td><td>£5,471</td><td>£5,608</td><td>£5,748</td><td>£5,892</td><td>£28,084</td></tr><tr><td>Total Expenses</td><td>£4,719</td><td>£4,775</td><td>£4,832</td><td>£4,890</td><td>£4,947</td><td>£24,162</td></tr><tr><td>Profit Before Tax</td><td>£645</td><td>£696</td><td>£776</td><td>£858</td><td>£945</td><td>£3,921</td></tr><tr><td>Profit After Tax      </td><td>£523</td><td>£564</td><td>£629</td><td>£695</td><td>£766</td><td>£3,176</td></tr><tr><td>Change In Property Value</td><td>£1,650</td><td>£1,700</td><td>£2,917</td><td>£3,676</td><td>£3,897</td><td>£13,840</td></tr><tr><td>Net Return</td><td>£2,173</td><td>£2,263</td><td>£3,546</td><td>£4,371</td><td>£4,662</td><td>£17,016</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>19%</td><td>23%</td><td>24%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>