<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>£15,924</td><td>£16,163</td><td>£16,567</td><td>£16,981</td><td>£17,491</td><td>£83,125</td></tr><tr><td>Total Expenses</td><td>£14,729</td><td>£14,764</td><td>£14,815</td><td>£14,868</td><td>£14,929</td><td>£74,106</td></tr><tr><td>Profit Before Tax</td><td>£1,195</td><td>£1,399</td><td>£1,752</td><td>£2,113</td><td>£2,561</td><td>£9,020</td></tr><tr><td>Profit After Tax      </td><td>£968</td><td>£1,133</td><td>£1,419</td><td>£1,712</td><td>£2,075</td><td>£7,306</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,370</td><td>£11,371</td><td>£15,131</td><td>£32,878</td></tr><tr><td>Net Return</td><td>£971</td><td>£1,136</td><td>£7,789</td><td>£13,082</td><td>£17,206</td><td>£40,184</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>