<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>£12,900</td><td>£13,094</td><td>£13,421</td><td>£13,756</td><td>£14,169</td><td>£67,340</td></tr><tr><td>Total Expenses</td><td>£11,709</td><td>£11,740</td><td>£11,783</td><td>£11,828</td><td>£11,880</td><td>£58,939</td></tr><tr><td>Profit Before Tax</td><td>£1,191</td><td>£1,354</td><td>£1,638</td><td>£1,929</td><td>£2,290</td><td>£8,401</td></tr><tr><td>Profit After Tax      </td><td>£965</td><td>£1,097</td><td>£1,327</td><td>£1,562</td><td>£1,855</td><td>£6,805</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,000</td><td>£8,925</td><td>£11,877</td><td>£25,807</td></tr><tr><td>Net Return</td><td>£967</td><td>£1,099</td><td>£6,327</td><td>£10,487</td><td>£13,731</td><td>£32,612</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>14%</td><td>18%</td><td>43%</td></tr></tbody></table></div></div></template></turbo-stream>