<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>£30,996</td><td>£31,461</td><td>£32,247</td><td>£33,054</td><td>£34,045</td><td>£161,803</td></tr><tr><td>Total Expenses</td><td>£30,129</td><td>£30,295</td><td>£30,486</td><td>£30,681</td><td>£30,891</td><td>£152,481</td></tr><tr><td>Profit Before Tax</td><td>£867</td><td>£1,166</td><td>£1,762</td><td>£2,373</td><td>£3,155</td><td>£9,322</td></tr><tr><td>Profit After Tax      </td><td>£702</td><td>£944</td><td>£1,427</td><td>£1,922</td><td>£2,555</td><td>£7,551</td></tr><tr><td>Change In Property Value</td><td>£16,500</td><td>£16,995</td><td>£32,092</td><td>£36,935</td><td>£39,151</td><td>£141,674</td></tr><tr><td>Net Return</td><td>£17,202</td><td>£17,939</td><td>£33,519</td><td>£38,857</td><td>£41,707</td><td>£149,225</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>4%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>19%</td><td>21%</td><td>23%</td><td>82%</td></tr></tbody></table></div></div></template></turbo-stream>