<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>£55,200</td><td>£56,028</td><td>£57,429</td><td>£58,864</td><td>£60,630</td><td>£288,151</td></tr><tr><td>Total Expenses</td><td>£53,630</td><td>£53,724</td><td>£53,875</td><td>£54,030</td><td>£54,217</td><td>£269,476</td></tr><tr><td>Profit Before Tax</td><td>£1,570</td><td>£2,304</td><td>£3,554</td><td>£4,835</td><td>£6,413</td><td>£18,676</td></tr><tr><td>Profit After Tax      </td><td>£1,272</td><td>£1,866</td><td>£2,878</td><td>£3,916</td><td>£5,195</td><td>£15,127</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£24,000</td><td>£42,841</td><td>£57,009</td><td>£123,874</td></tr><tr><td>Net Return</td><td>£1,284</td><td>£1,878</td><td>£26,879</td><td>£46,757</td><td>£62,204</td><td>£139,001</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>4%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>6%</td><td>11%</td><td>15%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>