<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>£9,708</td><td>£9,854</td><td>£10,100</td><td>£10,352</td><td>£10,663</td><td>£50,677</td></tr><tr><td>Total Expenses</td><td>£8,988</td><td>£9,049</td><td>£9,116</td><td>£9,185</td><td>£9,259</td><td>£45,598</td></tr><tr><td>Profit Before Tax</td><td>£720</td><td>£805</td><td>£984</td><td>£1,167</td><td>£1,404</td><td>£5,079</td></tr><tr><td>Profit After Tax      </td><td>£583</td><td>£652</td><td>£797</td><td>£945</td><td>£1,137</td><td>£4,114</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,033</td><td>£5,415</td><td>£7,205</td><td>£15,656</td></tr><tr><td>Net Return</td><td>£585</td><td>£653</td><td>£3,830</td><td>£6,360</td><td>£8,342</td><td>£19,770</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>14%</td><td>18%</td><td>43%</td></tr></tbody></table></div></div></template></turbo-stream>