<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>£16,488</td><td>£16,735</td><td>£17,154</td><td>£17,583</td><td>£18,110</td><td>£86,070</td></tr><tr><td>Total Expenses</td><td>£15,549</td><td>£15,620</td><td>£15,705</td><td>£15,792</td><td>£15,887</td><td>£78,553</td></tr><tr><td>Profit Before Tax</td><td>£939</td><td>£1,115</td><td>£1,449</td><td>£1,791</td><td>£2,223</td><td>£7,517</td></tr><tr><td>Profit After Tax      </td><td>£760</td><td>£903</td><td>£1,174</td><td>£1,451</td><td>£1,801</td><td>£6,089</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,999</td><td>£10,708</td><td>£14,250</td><td>£30,963</td></tr><tr><td>Net Return</td><td>£763</td><td>£906</td><td>£7,173</td><td>£12,159</td><td>£16,051</td><td>£37,052</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>7%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>13%</td><td>17%</td><td>40%</td></tr></tbody></table></div></div></template></turbo-stream>