<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>£10,716</td><td>£10,877</td><td>£11,149</td><td>£11,427</td><td>£11,770</td><td>£55,939</td></tr><tr><td>Total Expenses</td><td>£9,717</td><td>£9,779</td><td>£9,849</td><td>£9,921</td><td>£9,998</td><td>£49,265</td></tr><tr><td>Profit Before Tax</td><td>£999</td><td>£1,098</td><td>£1,299</td><td>£1,506</td><td>£1,772</td><td>£6,674</td></tr><tr><td>Profit After Tax      </td><td>£809</td><td>£889</td><td>£1,052</td><td>£1,220</td><td>£1,435</td><td>£5,406</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,350</td><td>£5,980</td><td>£7,957</td><td>£17,291</td></tr><tr><td>Net Return</td><td>£811</td><td>£891</td><td>£4,402</td><td>£7,200</td><td>£9,393</td><td>£22,697</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>