<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>£14,856</td><td>£15,079</td><td>£15,456</td><td>£15,842</td><td>£16,317</td><td>£77,550</td></tr><tr><td>Total Expenses</td><td>£13,747</td><td>£13,841</td><td>£13,946</td><td>£14,054</td><td>£14,168</td><td>£69,756</td></tr><tr><td>Profit Before Tax</td><td>£1,109</td><td>£1,238</td><td>£1,509</td><td>£1,788</td><td>£2,149</td><td>£7,794</td></tr><tr><td>Profit After Tax      </td><td>£898</td><td>£1,002</td><td>£1,223</td><td>£1,449</td><td>£1,741</td><td>£6,313</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,600</td><td>£8,211</td><td>£10,927</td><td>£23,743</td></tr><tr><td>Net Return</td><td>£901</td><td>£1,005</td><td>£5,823</td><td>£9,660</td><td>£12,668</td><td>£30,056</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>14%</td><td>18%</td><td>43%</td></tr></tbody></table></div></div></template></turbo-stream>