<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>£19,308</td><td>£19,598</td><td>£20,088</td><td>£20,590</td><td>£21,207</td><td>£100,790</td></tr><tr><td>Total Expenses</td><td>£18,294</td><td>£18,426</td><td>£18,572</td><td>£18,721</td><td>£18,878</td><td>£92,891</td></tr><tr><td>Profit Before Tax</td><td>£1,014</td><td>£1,172</td><td>£1,516</td><td>£1,869</td><td>£2,329</td><td>£7,900</td></tr><tr><td>Profit After Tax      </td><td>£822</td><td>£949</td><td>£1,228</td><td>£1,514</td><td>£1,887</td><td>£6,399</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,980</td><td>£10,675</td><td>£14,205</td><td>£30,865</td></tr><tr><td>Net Return</td><td>£825</td><td>£952</td><td>£7,208</td><td>£12,188</td><td>£16,091</td><td>£37,264</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>7%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>13%</td><td>17%</td><td>40%</td></tr></tbody></table></div></div></template></turbo-stream>