<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>£8,388</td><td>£8,514</td><td>£8,727</td><td>£8,945</td><td>£9,213</td><td>£43,786</td></tr><tr><td>Total Expenses</td><td>£7,997</td><td>£8,055</td><td>£8,119</td><td>£8,185</td><td>£8,255</td><td>£40,611</td></tr><tr><td>Profit Before Tax</td><td>£391</td><td>£459</td><td>£607</td><td>£760</td><td>£959</td><td>£3,176</td></tr><tr><td>Profit After Tax      </td><td>£317</td><td>£372</td><td>£492</td><td>£615</td><td>£776</td><td>£2,572</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£2,600</td><td>£4,641</td><td>£6,176</td><td>£13,420</td></tr><tr><td>Net Return</td><td>£318</td><td>£373</td><td>£3,092</td><td>£5,257</td><td>£6,952</td><td>£15,992</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>13%</td><td>17%</td><td>40%</td></tr></tbody></table></div></div></template></turbo-stream>