<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>£7,308</td><td>£7,454</td><td>£7,641</td><td>£7,832</td><td>£8,027</td><td>£38,262</td></tr><tr><td>Total Expenses</td><td>£6,758</td><td>£6,818</td><td>£6,880</td><td>£6,943</td><td>£7,005</td><td>£34,404</td></tr><tr><td>Profit Before Tax</td><td>£550</td><td>£636</td><td>£760</td><td>£889</td><td>£1,022</td><td>£3,857</td></tr><tr><td>Profit After Tax      </td><td>£446</td><td>£515</td><td>£616</td><td>£720</td><td>£828</td><td>£3,124</td></tr><tr><td>Change In Property Value</td><td>£2,030</td><td>£2,071</td><td>£4,224</td><td>£5,491</td><td>£6,342</td><td>£20,158</td></tr><tr><td>Net Return</td><td>£2,476</td><td>£2,586</td><td>£4,840</td><td>£6,211</td><td>£7,170</td><td>£23,282</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>10%</td><td>12%</td><td>14%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>