<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>£12,396</td><td>£12,582</td><td>£12,896</td><td>£13,219</td><td>£13,615</td><td>£64,709</td></tr><tr><td>Total Expenses</td><td>£10,857</td><td>£10,922</td><td>£10,996</td><td>£11,072</td><td>£11,155</td><td>£55,002</td></tr><tr><td>Profit Before Tax</td><td>£1,539</td><td>£1,660</td><td>£1,900</td><td>£2,147</td><td>£2,461</td><td>£9,707</td></tr><tr><td>Profit After Tax      </td><td>£1,246</td><td>£1,345</td><td>£1,539</td><td>£1,739</td><td>£1,993</td><td>£7,862</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,840</td><td>£6,855</td><td>£9,121</td><td>£19,820</td></tr><tr><td>Net Return</td><td>£1,248</td><td>£1,347</td><td>£5,379</td><td>£8,593</td><td>£11,115</td><td>£27,682</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>15%</td><td>19%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>