<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>£32,448</td><td>£32,935</td><td>£33,758</td><td>£34,602</td><td>£35,640</td><td>£169,383</td></tr><tr><td>Total Expenses</td><td>£28,653</td><td>£28,748</td><td>£28,873</td><td>£29,001</td><td>£29,148</td><td>£144,422</td></tr><tr><td>Profit Before Tax</td><td>£3,795</td><td>£4,187</td><td>£4,885</td><td>£5,601</td><td>£6,493</td><td>£24,961</td></tr><tr><td>Profit After Tax      </td><td>£3,074</td><td>£3,392</td><td>£3,957</td><td>£4,537</td><td>£5,259</td><td>£20,219</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,800</td><td>£21,063</td><td>£28,029</td><td>£60,904</td></tr><tr><td>Net Return</td><td>£3,080</td><td>£3,398</td><td>£15,757</td><td>£25,600</td><td>£33,288</td><td>£81,123</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>