<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>£29,952</td><td>£30,401</td><td>£31,161</td><td>£31,940</td><td>£32,899</td><td>£156,353</td></tr><tr><td>Total Expenses</td><td>£28,761</td><td>£28,851</td><td>£28,970</td><td>£29,092</td><td>£29,231</td><td>£144,905</td></tr><tr><td>Profit Before Tax</td><td>£1,191</td><td>£1,550</td><td>£2,191</td><td>£2,848</td><td>£3,668</td><td>£11,448</td></tr><tr><td>Profit After Tax      </td><td>£965</td><td>£1,255</td><td>£1,775</td><td>£2,307</td><td>£2,971</td><td>£9,273</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,980</td><td>£21,385</td><td>£28,457</td><td>£61,834</td></tr><tr><td>Net Return</td><td>£971</td><td>£1,261</td><td>£13,755</td><td>£23,692</td><td>£31,428</td><td>£71,107</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>1%</td><td>7%</td><td>12%</td><td>16%</td><td>36%</td></tr></tbody></table></div></div></template></turbo-stream>