<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>£12,300</td><td>£12,485</td><td>£12,797</td><td>£13,117</td><td>£13,510</td><td>£64,208</td></tr><tr><td>Total Expenses</td><td>£11,760</td><td>£11,825</td><td>£11,899</td><td>£11,975</td><td>£12,057</td><td>£59,515</td></tr><tr><td>Profit Before Tax</td><td>£540</td><td>£660</td><td>£898</td><td>£1,142</td><td>£1,453</td><td>£4,693</td></tr><tr><td>Profit After Tax      </td><td>£437</td><td>£535</td><td>£727</td><td>£925</td><td>£1,177</td><td>£3,801</td></tr><tr><td>Change In Property Value</td><td>£3,225</td><td>£3,273</td><td>£7,752</td><td>£10,316</td><td>£11,978</td><td>£36,545</td></tr><tr><td>Net Return</td><td>£3,662</td><td>£3,808</td><td>£8,480</td><td>£11,241</td><td>£13,156</td><td>£40,347</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>13%</td><td>17%</td><td>20%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>