<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>£33,612</td><td>£34,116</td><td>£34,969</td><td>£35,843</td><td>£36,919</td><td>£175,459</td></tr><tr><td>Total Expenses</td><td>£28,250</td><td>£28,389</td><td>£28,557</td><td>£28,730</td><td>£28,919</td><td>£142,845</td></tr><tr><td>Profit Before Tax</td><td>£5,362</td><td>£5,727</td><td>£6,412</td><td>£7,114</td><td>£7,999</td><td>£32,614</td></tr><tr><td>Profit After Tax      </td><td>£4,343</td><td>£4,639</td><td>£5,193</td><td>£5,762</td><td>£6,479</td><td>£26,417</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,600</td><td>£18,921</td><td>£25,179</td><td>£54,711</td></tr><tr><td>Net Return</td><td>£4,349</td><td>£4,644</td><td>£15,794</td><td>£24,684</td><td>£31,658</td><td>£81,128</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>