<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>£37,104</td><td>£37,661</td><td>£38,602</td><td>£39,567</td><td>£40,754</td><td>£193,688</td></tr><tr><td>Total Expenses</td><td>£35,106</td><td>£35,350</td><td>£35,620</td><td>£35,896</td><td>£36,190</td><td>£178,163</td></tr><tr><td>Profit Before Tax</td><td>£1,998</td><td>£2,310</td><td>£2,982</td><td>£3,671</td><td>£4,565</td><td>£15,525</td></tr><tr><td>Profit After Tax      </td><td>£1,618</td><td>£1,871</td><td>£2,415</td><td>£2,973</td><td>£3,697</td><td>£12,576</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,700</td><td>£20,885</td><td>£27,792</td><td>£60,389</td></tr><tr><td>Net Return</td><td>£1,624</td><td>£1,877</td><td>£14,116</td><td>£23,858</td><td>£31,489</td><td>£72,964</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>12%</td><td>16%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>