<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>£15,660</td><td>£15,895</td><td>£16,292</td><td>£16,700</td><td>£17,201</td><td>£81,747</td></tr><tr><td>Total Expenses</td><td>£15,072</td><td>£15,141</td><td>£15,224</td><td>£15,309</td><td>£15,401</td><td>£76,147</td></tr><tr><td>Profit Before Tax</td><td>£588</td><td>£754</td><td>£1,068</td><td>£1,391</td><td>£1,799</td><td>£5,601</td></tr><tr><td>Profit After Tax      </td><td>£476</td><td>£610</td><td>£865</td><td>£1,127</td><td>£1,457</td><td>£4,536</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,800</td><td>£10,353</td><td>£13,777</td><td>£29,936</td></tr><tr><td>Net Return</td><td>£479</td><td>£613</td><td>£6,665</td><td>£11,480</td><td>£15,235</td><td>£34,473</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>13%</td><td>17%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>