<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>£7,152</td><td>£7,259</td><td>£7,441</td><td>£7,627</td><td>£7,856</td><td>£37,334</td></tr><tr><td>Total Expenses</td><td>£6,571</td><td>£6,594</td><td>£6,622</td><td>£6,652</td><td>£6,686</td><td>£33,125</td></tr><tr><td>Profit Before Tax</td><td>£581</td><td>£666</td><td>£818</td><td>£975</td><td>£1,170</td><td>£4,210</td></tr><tr><td>Profit After Tax      </td><td>£470</td><td>£539</td><td>£663</td><td>£790</td><td>£948</td><td>£3,410</td></tr><tr><td>Change In Property Value</td><td>£4,725</td><td>£4,890</td><td>£7,954</td><td>£9,154</td><td>£9,703</td><td>£36,427</td></tr><tr><td>Net Return</td><td>£5,195</td><td>£5,430</td><td>£8,617</td><td>£9,944</td><td>£10,651</td><td>£39,836</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>21%</td><td>24%</td><td>26%</td><td>96%</td></tr></tbody></table></div></div></template></turbo-stream>