<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>£50,736</td><td>£51,497</td><td>£52,784</td><td>£54,104</td><td>£55,727</td><td>£264,849</td></tr><tr><td>Total Expenses</td><td>£48,986</td><td>£49,342</td><td>£49,732</td><td>£50,131</td><td>£50,553</td><td>£248,743</td></tr><tr><td>Profit Before Tax</td><td>£1,750</td><td>£2,155</td><td>£3,053</td><td>£3,973</td><td>£5,174</td><td>£16,106</td></tr><tr><td>Profit After Tax      </td><td>£1,418</td><td>£1,746</td><td>£2,473</td><td>£3,218</td><td>£4,191</td><td>£13,046</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,000</td><td>£28,561</td><td>£38,006</td><td>£82,583</td></tr><tr><td>Net Return</td><td>£1,426</td><td>£1,754</td><td>£18,473</td><td>£31,779</td><td>£42,197</td><td>£95,629</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>7%</td><td>12%</td><td>16%</td><td>36%</td></tr></tbody></table></div></div></template></turbo-stream>