<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>£21,180</td><td>£21,498</td><td>£22,035</td><td>£22,586</td><td>£23,264</td><td>£110,562</td></tr><tr><td>Total Expenses</td><td>£20,385</td><td>£20,463</td><td>£20,559</td><td>£20,658</td><td>£20,769</td><td>£102,833</td></tr><tr><td>Profit Before Tax</td><td>£795</td><td>£1,035</td><td>£1,476</td><td>£1,928</td><td>£2,495</td><td>£7,729</td></tr><tr><td>Profit After Tax      </td><td>£644</td><td>£838</td><td>£1,195</td><td>£1,562</td><td>£2,021</td><td>£6,261</td></tr><tr><td>Change In Property Value</td><td>£8,200</td><td>£8,364</td><td>£17,063</td><td>£22,181</td><td>£23,290</td><td>£79,098</td></tr><tr><td>Net Return</td><td>£8,844</td><td>£9,202</td><td>£18,258</td><td>£23,743</td><td>£25,311</td><td>£85,359</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>14%</td><td>18%</td><td>19%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>