<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>£9,036</td><td>£9,172</td><td>£9,401</td><td>£9,636</td><td>£9,925</td><td>£47,169</td></tr><tr><td>Total Expenses</td><td>£8,458</td><td>£8,518</td><td>£8,584</td><td>£8,651</td><td>£8,722</td><td>£42,933</td></tr><tr><td>Profit Before Tax</td><td>£578</td><td>£654</td><td>£817</td><td>£985</td><td>£1,202</td><td>£4,236</td></tr><tr><td>Profit After Tax      </td><td>£468</td><td>£530</td><td>£662</td><td>£798</td><td>£974</td><td>£3,432</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£2,800</td><td>£4,998</td><td>£6,651</td><td>£14,452</td></tr><tr><td>Net Return</td><td>£469</td><td>£531</td><td>£3,462</td><td>£5,796</td><td>£7,625</td><td>£17,884</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>8%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>13%</td><td>18%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>