<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>£9,360</td><td>£9,500</td><td>£9,738</td><td>£9,981</td><td>£10,281</td><td>£48,860</td></tr><tr><td>Total Expenses</td><td>£8,689</td><td>£8,749</td><td>£8,816</td><td>£8,884</td><td>£8,956</td><td>£44,094</td></tr><tr><td>Profit Before Tax</td><td>£671</td><td>£751</td><td>£922</td><td>£1,098</td><td>£1,324</td><td>£4,767</td></tr><tr><td>Profit After Tax      </td><td>£544</td><td>£609</td><td>£747</td><td>£889</td><td>£1,073</td><td>£3,861</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£2,900</td><td>£5,177</td><td>£6,889</td><td>£14,968</td></tr><tr><td>Net Return</td><td>£545</td><td>£610</td><td>£3,647</td><td>£6,066</td><td>£7,961</td><td>£18,829</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>42%</td></tr></tbody></table></div></div></template></turbo-stream>