<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>£19,764</td><td>£20,060</td><td>£20,562</td><td>£21,076</td><td>£21,708</td><td>£103,171</td></tr><tr><td>Total Expenses</td><td>£19,053</td><td>£19,129</td><td>£19,222</td><td>£19,317</td><td>£19,423</td><td>£96,143</td></tr><tr><td>Profit Before Tax</td><td>£711</td><td>£932</td><td>£1,340</td><td>£1,759</td><td>£2,285</td><td>£7,028</td></tr><tr><td>Profit After Tax      </td><td>£576</td><td>£755</td><td>£1,086</td><td>£1,425</td><td>£1,851</td><td>£5,693</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,600</td><td>£13,566</td><td>£18,053</td><td>£39,227</td></tr><tr><td>Net Return</td><td>£580</td><td>£759</td><td>£8,686</td><td>£14,991</td><td>£19,904</td><td>£44,919</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>1%</td><td>7%</td><td>12%</td><td>16%</td><td>37%</td></tr></tbody></table></div></div></template></turbo-stream>