<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>£28,536</td><td>£28,964</td><td>£29,688</td><td>£30,430</td><td>£31,343</td><td>£148,962</td></tr><tr><td>Total Expenses</td><td>£24,813</td><td>£24,951</td><td>£25,111</td><td>£25,275</td><td>£25,454</td><td>£125,605</td></tr><tr><td>Profit Before Tax</td><td>£3,723</td><td>£4,013</td><td>£4,577</td><td>£5,155</td><td>£5,889</td><td>£23,357</td></tr><tr><td>Profit After Tax      </td><td>£3,015</td><td>£3,251</td><td>£3,707</td><td>£4,175</td><td>£4,770</td><td>£18,919</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,000</td><td>£16,065</td><td>£21,378</td><td>£46,453</td></tr><tr><td>Net Return</td><td>£3,020</td><td>£3,255</td><td>£12,707</td><td>£20,241</td><td>£26,148</td><td>£65,372</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>