<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>£47,004</td><td>£47,709</td><td>£48,902</td><td>£50,124</td><td>£51,628</td><td>£245,367</td></tr><tr><td>Total Expenses</td><td>£46,375</td><td>£46,492</td><td>£46,654</td><td>£46,820</td><td>£47,013</td><td>£233,355</td></tr><tr><td>Profit Before Tax</td><td>£629</td><td>£1,217</td><td>£2,248</td><td>£3,304</td><td>£4,615</td><td>£12,012</td></tr><tr><td>Profit After Tax      </td><td>£509</td><td>£986</td><td>£1,821</td><td>£2,676</td><td>£3,738</td><td>£9,730</td></tr><tr><td>Change In Property Value</td><td>£20,000</td><td>£20,400</td><td>£41,616</td><td>£54,101</td><td>£56,806</td><td>£192,923</td></tr><tr><td>Net Return</td><td>£20,509</td><td>£21,386</td><td>£43,437</td><td>£56,777</td><td>£60,544</td><td>£202,653</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>3%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>13%</td><td>17%</td><td>18%</td><td>59%</td></tr></tbody></table></div></div></template></turbo-stream>