<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>£15,072</td><td>£15,298</td><td>£15,681</td><td>£16,073</td><td>£16,555</td><td>£78,678</td></tr><tr><td>Total Expenses</td><td>£15,013</td><td>£15,082</td><td>£15,163</td><td>£15,246</td><td>£15,337</td><td>£75,840</td></tr><tr><td>Profit Before Tax</td><td>£59</td><td>£217</td><td>£518</td><td>£827</td><td>£1,218</td><td>£2,838</td></tr><tr><td>Profit After Tax      </td><td>£48</td><td>£175</td><td>£419</td><td>£670</td><td>£987</td><td>£2,299</td></tr><tr><td>Change In Property Value</td><td>£2,900</td><td>£2,929</td><td>£8,875</td><td>£12,188</td><td>£14,260</td><td>£41,152</td></tr><tr><td>Net Return</td><td>£2,948</td><td>£3,104</td><td>£9,294</td><td>£12,858</td><td>£15,247</td><td>£43,451</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td><td>3%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>14%</td><td>17%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>