<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>£15,072</td><td>£15,298</td><td>£15,681</td><td>£16,073</td><td>£16,555</td><td>£78,678</td></tr><tr><td>Total Expenses</td><td>£14,616</td><td>£14,685</td><td>£14,766</td><td>£14,849</td><td>£14,940</td><td>£73,856</td></tr><tr><td>Profit Before Tax</td><td>£456</td><td>£613</td><td>£915</td><td>£1,223</td><td>£1,615</td><td>£4,822</td></tr><tr><td>Profit After Tax      </td><td>£369</td><td>£497</td><td>£741</td><td>£991</td><td>£1,308</td><td>£3,906</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,600</td><td>£9,996</td><td>£13,302</td><td>£28,904</td></tr><tr><td>Net Return</td><td>£372</td><td>£500</td><td>£6,341</td><td>£10,987</td><td>£14,610</td><td>£32,810</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>38%</td></tr></tbody></table></div></div></template></turbo-stream>