<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>£41,220</td><td>£41,838</td><td>£42,884</td><td>£43,956</td><td>£45,275</td><td>£215,174</td></tr><tr><td>Total Expenses</td><td>£34,534</td><td>£34,702</td><td>£34,906</td><td>£35,114</td><td>£35,345</td><td>£174,601</td></tr><tr><td>Profit Before Tax</td><td>£6,686</td><td>£7,136</td><td>£7,978</td><td>£8,842</td><td>£9,930</td><td>£40,573</td></tr><tr><td>Profit After Tax      </td><td>£5,416</td><td>£5,780</td><td>£6,463</td><td>£7,162</td><td>£8,043</td><td>£32,864</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,000</td><td>£23,205</td><td>£30,880</td><td>£67,099</td></tr><tr><td>Net Return</td><td>£5,422</td><td>£5,787</td><td>£19,463</td><td>£30,367</td><td>£38,923</td><td>£99,963</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>