<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>£7,596</td><td>£7,710</td><td>£7,903</td><td>£8,100</td><td>£8,343</td><td>£39,652</td></tr><tr><td>Total Expenses</td><td>£7,471</td><td>£7,528</td><td>£7,591</td><td>£7,654</td><td>£7,721</td><td>£37,966</td></tr><tr><td>Profit Before Tax</td><td>£125</td><td>£182</td><td>£312</td><td>£446</td><td>£622</td><td>£1,687</td></tr><tr><td>Profit After Tax      </td><td>£101</td><td>£147</td><td>£253</td><td>£361</td><td>£504</td><td>£1,366</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£2,375</td><td>£4,239</td><td>£5,642</td><td>£12,258</td></tr><tr><td>Net Return</td><td>£102</td><td>£148</td><td>£2,628</td><td>£4,601</td><td>£6,145</td><td>£13,625</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>4%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>7%</td><td>13%</td><td>17%</td><td>37%</td></tr></tbody></table></div></div></template></turbo-stream>