<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>£15,060</td><td>£15,286</td><td>£15,668</td><td>£16,060</td><td>£16,542</td><td>£78,615</td></tr><tr><td>Total Expenses</td><td>£14,377</td><td>£14,446</td><td>£14,527</td><td>£14,610</td><td>£14,701</td><td>£72,660</td></tr><tr><td>Profit Before Tax</td><td>£683</td><td>£840</td><td>£1,141</td><td>£1,450</td><td>£1,841</td><td>£5,956</td></tr><tr><td>Profit After Tax      </td><td>£553</td><td>£681</td><td>£924</td><td>£1,174</td><td>£1,491</td><td>£4,824</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,480</td><td>£9,782</td><td>£13,017</td><td>£28,285</td></tr><tr><td>Net Return</td><td>£556</td><td>£683</td><td>£6,405</td><td>£10,956</td><td>£14,508</td><td>£33,109</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>13%</td><td>17%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>