<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>£8,880</td><td>£9,013</td><td>£9,239</td><td>£9,469</td><td>£9,754</td><td>£46,355</td></tr><tr><td>Total Expenses</td><td>£8,641</td><td>£8,700</td><td>£8,766</td><td>£8,833</td><td>£8,904</td><td>£43,843</td></tr><tr><td>Profit Before Tax</td><td>£239</td><td>£313</td><td>£473</td><td>£637</td><td>£850</td><td>£2,512</td></tr><tr><td>Profit After Tax      </td><td>£194</td><td>£254</td><td>£383</td><td>£516</td><td>£688</td><td>£2,034</td></tr><tr><td>Change In Property Value</td><td>£5,075</td><td>£5,253</td><td>£8,543</td><td>£9,832</td><td>£10,422</td><td>£39,125</td></tr><tr><td>Net Return</td><td>£5,269</td><td>£5,506</td><td>£8,926</td><td>£10,348</td><td>£11,111</td><td>£41,160</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>12%</td><td>12%</td><td>20%</td><td>23%</td><td>25%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>