<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>£7,716</td><td>£7,832</td><td>£8,028</td><td>£8,228</td><td>£8,475</td><td>£40,279</td></tr><tr><td>Total Expenses</td><td>£7,513</td><td>£7,570</td><td>£7,633</td><td>£7,697</td><td>£7,764</td><td>£38,177</td></tr><tr><td>Profit Before Tax</td><td>£203</td><td>£261</td><td>£395</td><td>£531</td><td>£711</td><td>£2,102</td></tr><tr><td>Profit After Tax      </td><td>£165</td><td>£212</td><td>£320</td><td>£430</td><td>£576</td><td>£1,702</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£2,390</td><td>£4,266</td><td>£5,677</td><td>£12,336</td></tr><tr><td>Net Return</td><td>£166</td><td>£213</td><td>£2,710</td><td>£4,697</td><td>£6,253</td><td>£14,038</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>0%</td><td>1%</td><td>7%</td><td>13%</td><td>17%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>