<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>£19,728</td><td>£20,024</td><td>£20,525</td><td>£21,038</td><td>£21,669</td><td>£102,983</td></tr><tr><td>Total Expenses</td><td>£18,938</td><td>£18,979</td><td>£19,040</td><td>£19,102</td><td>£19,176</td><td>£95,235</td></tr><tr><td>Profit Before Tax</td><td>£790</td><td>£1,045</td><td>£1,485</td><td>£1,936</td><td>£2,493</td><td>£7,748</td></tr><tr><td>Profit After Tax      </td><td>£640</td><td>£846</td><td>£1,203</td><td>£1,568</td><td>£2,019</td><td>£6,276</td></tr><tr><td>Change In Property Value</td><td>£4,150</td><td>£4,192</td><td>£12,700</td><td>£17,442</td><td>£20,407</td><td>£58,890</td></tr><tr><td>Net Return</td><td>£4,790</td><td>£5,038</td><td>£13,903</td><td>£19,009</td><td>£22,426</td><td>£65,166</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>