<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>£33,492</td><td>£33,994</td><td>£34,844</td><td>£35,715</td><td>£36,787</td><td>£174,833</td></tr><tr><td>Total Expenses</td><td>£28,577</td><td>£28,728</td><td>£28,907</td><td>£29,091</td><td>£29,292</td><td>£144,595</td></tr><tr><td>Profit Before Tax</td><td>£4,915</td><td>£5,266</td><td>£5,937</td><td>£6,624</td><td>£7,495</td><td>£30,238</td></tr><tr><td>Profit After Tax      </td><td>£3,981</td><td>£4,266</td><td>£4,809</td><td>£5,366</td><td>£6,071</td><td>£24,493</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,500</td><td>£18,743</td><td>£24,941</td><td>£54,195</td></tr><tr><td>Net Return</td><td>£3,987</td><td>£4,271</td><td>£15,309</td><td>£24,109</td><td>£31,012</td><td>£78,688</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>4%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>