<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>£31,584</td><td>£32,058</td><td>£32,859</td><td>£33,681</td><td>£34,691</td><td>£164,873</td></tr><tr><td>Total Expenses</td><td>£29,762</td><td>£29,969</td><td>£30,199</td><td>£30,434</td><td>£30,683</td><td>£151,046</td></tr><tr><td>Profit Before Tax</td><td>£1,822</td><td>£2,089</td><td>£2,660</td><td>£3,247</td><td>£4,008</td><td>£13,826</td></tr><tr><td>Profit After Tax      </td><td>£1,476</td><td>£1,692</td><td>£2,155</td><td>£2,630</td><td>£3,246</td><td>£11,199</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,900</td><td>£17,672</td><td>£23,516</td><td>£51,098</td></tr><tr><td>Net Return</td><td>£1,481</td><td>£1,697</td><td>£12,055</td><td>£20,302</td><td>£26,763</td><td>£62,297</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>7%</td><td>13%</td><td>17%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>