<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>£4,932</td><td>£5,006</td><td>£5,131</td><td>£5,259</td><td>£5,417</td><td>£25,746</td></tr><tr><td>Total Expenses</td><td>£4,760</td><td>£4,779</td><td>£4,802</td><td>£4,826</td><td>£4,853</td><td>£24,021</td></tr><tr><td>Profit Before Tax</td><td>£172</td><td>£227</td><td>£329</td><td>£433</td><td>£564</td><td>£1,725</td></tr><tr><td>Profit After Tax      </td><td>£139</td><td>£184</td><td>£266</td><td>£351</td><td>£457</td><td>£1,397</td></tr><tr><td>Change In Property Value</td><td>£3,323</td><td>£3,440</td><td>£5,594</td><td>£6,438</td><td>£6,825</td><td>£25,620</td></tr><tr><td>Net Return</td><td>£3,462</td><td>£3,623</td><td>£5,860</td><td>£6,789</td><td>£7,282</td><td>£27,017</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>20%</td><td>23%</td><td>25%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>