<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>£10,680</td><td>£10,840</td><td>£11,111</td><td>£11,389</td><td>£11,731</td><td>£55,751</td></tr><tr><td>Total Expenses</td><td>£9,634</td><td>£9,696</td><td>£9,766</td><td>£9,838</td><td>£9,915</td><td>£48,849</td></tr><tr><td>Profit Before Tax</td><td>£1,046</td><td>£1,144</td><td>£1,345</td><td>£1,551</td><td>£1,816</td><td>£6,902</td></tr><tr><td>Profit After Tax      </td><td>£847</td><td>£927</td><td>£1,089</td><td>£1,256</td><td>£1,471</td><td>£5,590</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,310</td><td>£5,908</td><td>£7,862</td><td>£17,084</td></tr><tr><td>Net Return</td><td>£849</td><td>£928</td><td>£4,399</td><td>£7,165</td><td>£9,333</td><td>£22,675</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>45%</td></tr></tbody></table></div></div></template></turbo-stream>