<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>£8,268</td><td>£8,392</td><td>£8,602</td><td>£8,817</td><td>£9,081</td><td>£43,160</td></tr><tr><td>Total Expenses</td><td>£8,183</td><td>£8,241</td><td>£8,305</td><td>£8,371</td><td>£8,440</td><td>£41,540</td></tr><tr><td>Profit Before Tax</td><td>£85</td><td>£151</td><td>£297</td><td>£446</td><td>£642</td><td>£1,620</td></tr><tr><td>Profit After Tax      </td><td>£69</td><td>£122</td><td>£240</td><td>£361</td><td>£520</td><td>£1,312</td></tr><tr><td>Change In Property Value</td><td>£4,725</td><td>£4,890</td><td>£7,954</td><td>£9,154</td><td>£9,703</td><td>£36,427</td></tr><tr><td>Net Return</td><td>£4,794</td><td>£5,012</td><td>£8,194</td><td>£9,516</td><td>£10,223</td><td>£37,739</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>3%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>20%</td><td>23%</td><td>25%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>