<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>£15,504</td><td>£15,737</td><td>£16,130</td><td>£16,533</td><td>£17,029</td><td>£80,933</td></tr><tr><td>Total Expenses</td><td>£15,453</td><td>£15,522</td><td>£15,604</td><td>£15,689</td><td>£15,781</td><td>£78,049</td></tr><tr><td>Profit Before Tax</td><td>£51</td><td>£214</td><td>£526</td><td>£845</td><td>£1,248</td><td>£2,884</td></tr><tr><td>Profit After Tax      </td><td>£41</td><td>£174</td><td>£426</td><td>£684</td><td>£1,011</td><td>£2,336</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£6,120</td><td>£12,485</td><td>£16,230</td><td>£17,042</td><td>£57,877</td></tr><tr><td>Net Return</td><td>£6,041</td><td>£6,294</td><td>£12,910</td><td>£16,914</td><td>£18,053</td><td>£60,213</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td><td>2%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>7%</td><td>14%</td><td>18%</td><td>19%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>