<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>£16,956</td><td>£17,210</td><td>£17,641</td><td>£18,082</td><td>£18,624</td><td>£88,513</td></tr><tr><td>Total Expenses</td><td>£16,392</td><td>£16,463</td><td>£16,549</td><td>£16,637</td><td>£16,734</td><td>£82,775</td></tr><tr><td>Profit Before Tax</td><td>£564</td><td>£747</td><td>£1,092</td><td>£1,445</td><td>£1,890</td><td>£5,738</td></tr><tr><td>Profit After Tax      </td><td>£457</td><td>£605</td><td>£884</td><td>£1,170</td><td>£1,531</td><td>£4,648</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,400</td><td>£11,424</td><td>£15,202</td><td>£33,033</td></tr><tr><td>Net Return</td><td>£460</td><td>£609</td><td>£7,284</td><td>£12,594</td><td>£16,733</td><td>£37,681</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>1%</td><td>7%</td><td>13%</td><td>17%</td><td>37%</td></tr></tbody></table></div></div></template></turbo-stream>