<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>£5,760</td><td>£5,846</td><td>£5,993</td><td>£6,142</td><td>£6,327</td><td>£30,068</td></tr><tr><td>Total Expenses</td><td>£5,748</td><td>£5,803</td><td>£5,860</td><td>£5,919</td><td>£5,980</td><td>£29,310</td></tr><tr><td>Profit Before Tax</td><td>£12</td><td>£44</td><td>£132</td><td>£223</td><td>£346</td><td>£758</td></tr><tr><td>Profit After Tax      </td><td>£10</td><td>£35</td><td>£107</td><td>£181</td><td>£281</td><td>£614</td></tr><tr><td>Change In Property Value</td><td>£2,399</td><td>£2,470</td><td>£4,665</td><td>£5,369</td><td>£5,691</td><td>£20,594</td></tr><tr><td>Net Return</td><td>£2,408</td><td>£2,506</td><td>£4,772</td><td>£5,550</td><td>£5,972</td><td>£21,208</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td><td>2%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>19%</td><td>22%</td><td>24%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>