<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>£8,160</td><td>£8,323</td><td>£8,531</td><td>£8,745</td><td>£8,963</td><td>£42,722</td></tr><tr><td>Total Expenses</td><td>£7,875</td><td>£7,937</td><td>£8,001</td><td>£8,066</td><td>£8,130</td><td>£40,008</td></tr><tr><td>Profit Before Tax</td><td>£285</td><td>£386</td><td>£531</td><td>£679</td><td>£833</td><td>£2,714</td></tr><tr><td>Profit After Tax      </td><td>£231</td><td>£313</td><td>£430</td><td>£550</td><td>£675</td><td>£2,198</td></tr><tr><td>Change In Property Value</td><td>£3,825</td><td>£3,940</td><td>£6,763</td><td>£8,522</td><td>£9,033</td><td>£32,083</td></tr><tr><td>Net Return</td><td>£4,056</td><td>£4,253</td><td>£7,193</td><td>£9,071</td><td>£9,708</td><td>£34,281</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>10%</td><td>11%</td><td>18%</td><td>23%</td><td>25%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>