<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>£6,876</td><td>£6,979</td><td>£7,154</td><td>£7,332</td><td>£7,552</td><td>£35,894</td></tr><tr><td>Total Expenses</td><td>£6,338</td><td>£6,394</td><td>£6,454</td><td>£6,516</td><td>£6,581</td><td>£32,283</td></tr><tr><td>Profit Before Tax</td><td>£538</td><td>£585</td><td>£699</td><td>£816</td><td>£972</td><td>£3,611</td></tr><tr><td>Profit After Tax      </td><td>£436</td><td>£474</td><td>£566</td><td>£661</td><td>£787</td><td>£2,925</td></tr><tr><td>Change In Property Value</td><td>£2,760</td><td>£2,843</td><td>£5,368</td><td>£6,178</td><td>£6,549</td><td>£23,698</td></tr><tr><td>Net Return</td><td>£3,196</td><td>£3,317</td><td>£5,935</td><td>£6,839</td><td>£7,336</td><td>£26,623</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>21%</td><td>24%</td><td>26%</td><td>93%</td></tr></tbody></table></div></div></template></turbo-stream>