<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>£7,800</td><td>£7,917</td><td>£8,115</td><td>£8,318</td><td>£8,567</td><td>£40,717</td></tr><tr><td>Total Expenses</td><td>£7,231</td><td>£7,254</td><td>£7,285</td><td>£7,316</td><td>£7,352</td><td>£36,439</td></tr><tr><td>Profit Before Tax</td><td>£569</td><td>£663</td><td>£830</td><td>£1,002</td><td>£1,215</td><td>£4,278</td></tr><tr><td>Profit After Tax      </td><td>£461</td><td>£537</td><td>£672</td><td>£811</td><td>£985</td><td>£3,465</td></tr><tr><td>Change In Property Value</td><td>£5,250</td><td>£5,434</td><td>£8,838</td><td>£10,171</td><td>£10,782</td><td>£40,474</td></tr><tr><td>Net Return</td><td>£5,711</td><td>£5,970</td><td>£9,510</td><td>£10,983</td><td>£11,766</td><td>£43,940</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>21%</td><td>24%</td><td>26%</td><td>96%</td></tr></tbody></table></div></div></template></turbo-stream>