<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>£10,908</td><td>£11,072</td><td>£11,348</td><td>£11,632</td><td>£11,981</td><td>£56,941</td></tr><tr><td>Total Expenses</td><td>£9,796</td><td>£9,858</td><td>£9,929</td><td>£10,001</td><td>£10,079</td><td>£49,663</td></tr><tr><td>Profit Before Tax</td><td>£1,112</td><td>£1,213</td><td>£1,420</td><td>£1,631</td><td>£1,902</td><td>£7,278</td></tr><tr><td>Profit After Tax      </td><td>£901</td><td>£983</td><td>£1,150</td><td>£1,321</td><td>£1,541</td><td>£5,896</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,380</td><td>£6,033</td><td>£8,029</td><td>£17,446</td></tr><tr><td>Net Return</td><td>£903</td><td>£985</td><td>£4,530</td><td>£7,355</td><td>£9,570</td><td>£23,341</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>19%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>