<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>£26,448</td><td>£26,845</td><td>£27,516</td><td>£28,204</td><td>£29,050</td><td>£138,062</td></tr><tr><td>Total Expenses</td><td>£25,958</td><td>£26,009</td><td>£26,087</td><td>£26,167</td><td>£26,262</td><td>£130,483</td></tr><tr><td>Profit Before Tax</td><td>£490</td><td>£836</td><td>£1,429</td><td>£2,037</td><td>£2,788</td><td>£7,579</td></tr><tr><td>Profit After Tax      </td><td>£397</td><td>£677</td><td>£1,157</td><td>£1,650</td><td>£2,258</td><td>£6,139</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,500</td><td>£20,528</td><td>£27,317</td><td>£59,356</td></tr><tr><td>Net Return</td><td>£403</td><td>£683</td><td>£12,658</td><td>£22,178</td><td>£29,575</td><td>£65,496</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>3%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>7%</td><td>12%</td><td>16%</td><td>35%</td></tr></tbody></table></div></div></template></turbo-stream>