<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>£10,008</td><td>£10,158</td><td>£10,412</td><td>£10,672</td><td>£10,993</td><td>£52,243</td></tr><tr><td>Total Expenses</td><td>£9,233</td><td>£9,296</td><td>£9,366</td><td>£9,438</td><td>£9,515</td><td>£46,849</td></tr><tr><td>Profit Before Tax</td><td>£775</td><td>£862</td><td>£1,046</td><td>£1,234</td><td>£1,478</td><td>£5,394</td></tr><tr><td>Profit After Tax      </td><td>£627</td><td>£698</td><td>£847</td><td>£1,000</td><td>£1,197</td><td>£4,369</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,100</td><td>£5,534</td><td>£7,364</td><td>£16,000</td></tr><tr><td>Net Return</td><td>£629</td><td>£700</td><td>£3,947</td><td>£6,533</td><td>£8,561</td><td>£20,370</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>3%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>14%</td><td>18%</td><td>43%</td></tr></tbody></table></div></div></template></turbo-stream>