<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>£18,780</td><td>£19,062</td><td>£19,538</td><td>£20,027</td><td>£20,627</td><td>£98,034</td></tr><tr><td>Total Expenses</td><td>£18,050</td><td>£18,089</td><td>£18,148</td><td>£18,208</td><td>£18,278</td><td>£90,772</td></tr><tr><td>Profit Before Tax</td><td>£730</td><td>£972</td><td>£1,391</td><td>£1,819</td><td>£2,349</td><td>£7,262</td></tr><tr><td>Profit After Tax      </td><td>£592</td><td>£788</td><td>£1,126</td><td>£1,474</td><td>£1,903</td><td>£5,882</td></tr><tr><td>Change In Property Value</td><td>£3,950</td><td>£3,990</td><td>£12,088</td><td>£16,601</td><td>£19,423</td><td>£56,052</td></tr><tr><td>Net Return</td><td>£4,542</td><td>£4,777</td><td>£13,215</td><td>£18,075</td><td>£21,326</td><td>£61,934</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>4%</td><td>4%</td><td>10%</td><td>14%</td><td>17%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>