<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>£38,400</td><td>£38,976</td><td>£39,950</td><td>£40,949</td><td>£42,178</td><td>£200,453</td></tr><tr><td>Total Expenses</td><td>£37,580</td><td>£37,684</td><td>£37,824</td><td>£37,968</td><td>£38,133</td><td>£189,189</td></tr><tr><td>Profit Before Tax</td><td>£820</td><td>£1,292</td><td>£2,126</td><td>£2,981</td><td>£4,044</td><td>£11,265</td></tr><tr><td>Profit After Tax      </td><td>£664</td><td>£1,047</td><td>£1,722</td><td>£2,415</td><td>£3,276</td><td>£9,124</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>£672</td><td>£1,055</td><td>£17,723</td><td>£30,976</td><td>£41,282</td><td>£91,707</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>0%</td><td>0%</td><td>7%</td><td>12%</td><td>15%</td><td>34%</td></tr></tbody></table></div></div></template></turbo-stream>