<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>£37,500</td><td>£38,062</td><td>£39,014</td><td>£39,989</td><td>£41,189</td><td>£195,755</td></tr><tr><td>Total Expenses</td><td>£35,506</td><td>£35,609</td><td>£35,747</td><td>£35,888</td><td>£36,051</td><td>£178,800</td></tr><tr><td>Profit Before Tax</td><td>£1,994</td><td>£2,454</td><td>£3,267</td><td>£4,101</td><td>£5,138</td><td>£16,955</td></tr><tr><td>Profit After Tax      </td><td>£1,615</td><td>£1,988</td><td>£2,647</td><td>£3,322</td><td>£4,162</td><td>£13,734</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,000</td><td>£26,776</td><td>£35,631</td><td>£77,421</td></tr><tr><td>Net Return</td><td>£1,622</td><td>£1,995</td><td>£17,647</td><td>£30,098</td><td>£39,793</td><td>£91,155</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>5%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>7%</td><td>12%</td><td>16%</td><td>36%</td></tr></tbody></table></div></div></template></turbo-stream>