<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>£14,244</td><td>£14,529</td><td>£14,892</td><td>£15,264</td><td>£15,646</td><td>£74,575</td></tr><tr><td>Total Expenses</td><td>£13,700</td><td>£13,775</td><td>£13,854</td><td>£13,935</td><td>£14,016</td><td>£69,280</td></tr><tr><td>Profit Before Tax</td><td>£544</td><td>£754</td><td>£1,038</td><td>£1,329</td><td>£1,630</td><td>£5,295</td></tr><tr><td>Profit After Tax      </td><td>£440</td><td>£611</td><td>£841</td><td>£1,077</td><td>£1,320</td><td>£4,289</td></tr><tr><td>Change In Property Value</td><td>£5,180</td><td>£5,284</td><td>£10,779</td><td>£14,012</td><td>£16,184</td><td>£51,438</td></tr><tr><td>Net Return</td><td>£5,620</td><td>£5,894</td><td>£11,619</td><td>£15,089</td><td>£17,504</td><td>£55,728</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>