<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>£7,116</td><td>£7,223</td><td>£7,403</td><td>£7,588</td><td>£7,816</td><td>£37,146</td></tr><tr><td>Total Expenses</td><td>£6,580</td><td>£6,637</td><td>£6,698</td><td>£6,760</td><td>£6,825</td><td>£33,499</td></tr><tr><td>Profit Before Tax</td><td>£536</td><td>£586</td><td>£706</td><td>£828</td><td>£991</td><td>£3,647</td></tr><tr><td>Profit After Tax      </td><td>£434</td><td>£475</td><td>£572</td><td>£671</td><td>£802</td><td>£2,954</td></tr><tr><td>Change In Property Value</td><td>£1,463</td><td>£1,484</td><td>£3,516</td><td>£4,678</td><td>£5,432</td><td>£16,573</td></tr><tr><td>Net Return</td><td>£1,897</td><td>£1,959</td><td>£4,087</td><td>£5,349</td><td>£6,234</td><td>£19,527</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>14%</td><td>18%</td><td>21%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>