<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>£18,000</td><td>£18,270</td><td>£18,727</td><td>£19,195</td><td>£19,771</td><td>£93,962</td></tr><tr><td>Total Expenses</td><td>£17,391</td><td>£17,471</td><td>£17,566</td><td>£17,663</td><td>£17,770</td><td>£87,862</td></tr><tr><td>Profit Before Tax</td><td>£609</td><td>£799</td><td>£1,161</td><td>£1,532</td><td>£2,001</td><td>£6,101</td></tr><tr><td>Profit After Tax      </td><td>£493</td><td>£647</td><td>£940</td><td>£1,241</td><td>£1,621</td><td>£4,942</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,700</td><td>£11,960</td><td>£15,915</td><td>£34,582</td></tr><tr><td>Net Return</td><td>£497</td><td>£651</td><td>£7,640</td><td>£13,200</td><td>£17,536</td><td>£39,523</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>12%</td><td>17%</td><td>37%</td></tr></tbody></table></div></div></template></turbo-stream>