<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>£6,804</td><td>£6,906</td><td>£7,079</td><td>£7,256</td><td>£7,473</td><td>£35,518</td></tr><tr><td>Total Expenses</td><td>£6,251</td><td>£6,307</td><td>£6,368</td><td>£6,429</td><td>£6,494</td><td>£31,849</td></tr><tr><td>Profit Before Tax</td><td>£553</td><td>£599</td><td>£711</td><td>£827</td><td>£980</td><td>£3,669</td></tr><tr><td>Profit After Tax      </td><td>£448</td><td>£485</td><td>£576</td><td>£669</td><td>£794</td><td>£2,972</td></tr><tr><td>Change In Property Value</td><td>£2,700</td><td>£2,781</td><td>£5,251</td><td>£6,044</td><td>£6,407</td><td>£23,183</td></tr><tr><td>Net Return</td><td>£3,148</td><td>£3,266</td><td>£5,827</td><td>£6,713</td><td>£7,200</td><td>£26,155</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>11%</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>