<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>£14,676</td><td>£14,970</td><td>£15,344</td><td>£15,727</td><td>£16,121</td><td>£76,837</td></tr><tr><td>Total Expenses</td><td>£14,061</td><td>£14,136</td><td>£14,217</td><td>£14,299</td><td>£14,381</td><td>£71,093</td></tr><tr><td>Profit Before Tax</td><td>£615</td><td>£833</td><td>£1,127</td><td>£1,429</td><td>£1,740</td><td>£5,744</td></tr><tr><td>Profit After Tax      </td><td>£498</td><td>£675</td><td>£913</td><td>£1,157</td><td>£1,409</td><td>£4,653</td></tr><tr><td>Change In Property Value</td><td>£5,340</td><td>£5,447</td><td>£11,111</td><td>£14,445</td><td>£16,684</td><td>£53,027</td></tr><tr><td>Net Return</td><td>£5,838</td><td>£6,122</td><td>£12,025</td><td>£15,602</td><td>£18,093</td><td>£57,680</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>3%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>9%</td><td>11%</td><td>13%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>