<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>£42,504</td><td>£43,142</td><td>£44,220</td><td>£45,326</td><td>£46,685</td><td>£221,877</td></tr><tr><td>Total Expenses</td><td>£39,974</td><td>£40,084</td><td>£40,235</td><td>£40,389</td><td>£40,568</td><td>£201,250</td></tr><tr><td>Profit Before Tax</td><td>£2,530</td><td>£3,058</td><td>£3,985</td><td>£4,936</td><td>£6,118</td><td>£20,627</td></tr><tr><td>Profit After Tax      </td><td>£2,049</td><td>£2,477</td><td>£3,228</td><td>£3,999</td><td>£4,955</td><td>£16,708</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,000</td><td>£30,346</td><td>£40,381</td><td>£87,744</td></tr><tr><td>Net Return</td><td>£2,058</td><td>£2,485</td><td>£20,228</td><td>£34,344</td><td>£45,337</td><td>£104,452</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>7%</td><td>12%</td><td>16%</td><td>37%</td></tr></tbody></table></div></div></template></turbo-stream>