<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>£6,984</td><td>£7,089</td><td>£7,266</td><td>£7,448</td><td>£7,671</td><td>£36,457</td></tr><tr><td>Total Expenses</td><td>£6,269</td><td>£6,326</td><td>£6,386</td><td>£6,448</td><td>£6,513</td><td>£31,943</td></tr><tr><td>Profit Before Tax</td><td>£715</td><td>£763</td><td>£880</td><td>£999</td><td>£1,158</td><td>£4,515</td></tr><tr><td>Profit After Tax      </td><td>£579</td><td>£618</td><td>£713</td><td>£809</td><td>£938</td><td>£3,657</td></tr><tr><td>Change In Property Value</td><td>£900</td><td>£909</td><td>£2,754</td><td>£3,783</td><td>£4,426</td><td>£12,771</td></tr><tr><td>Net Return</td><td>£1,479</td><td>£1,527</td><td>£3,467</td><td>£4,592</td><td>£5,363</td><td>£16,428</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>12%</td><td>16%</td><td>19%</td><td>59%</td></tr></tbody></table></div></div></template></turbo-stream>