<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>£20,400</td><td>£20,706</td><td>£21,224</td><td>£21,754</td><td>£22,407</td><td>£106,491</td></tr><tr><td>Total Expenses</td><td>£18,323</td><td>£18,400</td><td>£18,494</td><td>£18,591</td><td>£18,699</td><td>£92,507</td></tr><tr><td>Profit Before Tax</td><td>£2,077</td><td>£2,306</td><td>£2,729</td><td>£3,163</td><td>£3,708</td><td>£13,983</td></tr><tr><td>Profit After Tax      </td><td>£1,682</td><td>£1,868</td><td>£2,211</td><td>£2,562</td><td>£3,003</td><td>£11,327</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,200</td><td>£12,852</td><td>£17,103</td><td>£37,162</td></tr><tr><td>Net Return</td><td>£1,686</td><td>£1,872</td><td>£9,411</td><td>£15,414</td><td>£20,106</td><td>£48,489</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>2%</td><td>8%</td><td>13%</td><td>18%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>