<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>£27,600</td><td>£28,014</td><td>£28,714</td><td>£29,432</td><td>£30,315</td><td>£144,076</td></tr><tr><td>Total Expenses</td><td>£23,874</td><td>£23,990</td><td>£24,130</td><td>£24,273</td><td>£24,431</td><td>£120,699</td></tr><tr><td>Profit Before Tax</td><td>£3,726</td><td>£4,024</td><td>£4,584</td><td>£5,159</td><td>£5,884</td><td>£23,377</td></tr><tr><td>Profit After Tax      </td><td>£3,018</td><td>£3,259</td><td>£3,713</td><td>£4,179</td><td>£4,766</td><td>£18,935</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,000</td><td>£16,065</td><td>£21,378</td><td>£46,453</td></tr><tr><td>Net Return</td><td>£3,023</td><td>£3,264</td><td>£12,713</td><td>£20,244</td><td>£26,144</td><td>£65,388</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>