<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>£21,504</td><td>£21,827</td><td>£22,372</td><td>£22,932</td><td>£23,619</td><td>£112,254</td></tr><tr><td>Total Expenses</td><td>£21,211</td><td>£21,289</td><td>£21,386</td><td>£21,486</td><td>£21,598</td><td>£106,970</td></tr><tr><td>Profit Before Tax</td><td>£293</td><td>£538</td><td>£986</td><td>£1,445</td><td>£2,022</td><td>£5,284</td></tr><tr><td>Profit After Tax      </td><td>£238</td><td>£435</td><td>£798</td><td>£1,171</td><td>£1,638</td><td>£4,280</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,600</td><td>£15,351</td><td>£20,428</td><td>£44,388</td></tr><tr><td>Net Return</td><td>£242</td><td>£440</td><td>£9,399</td><td>£16,522</td><td>£22,066</td><td>£48,668</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>0%</td><td>0%</td><td>7%</td><td>12%</td><td>16%</td><td>35%</td></tr></tbody></table></div></div></template></turbo-stream>