<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>£22,140</td><td>£22,472</td><td>£23,034</td><td>£23,610</td><td>£24,318</td><td>£115,574</td></tr><tr><td>Total Expenses</td><td>£20,481</td><td>£20,560</td><td>£20,659</td><td>£20,761</td><td>£20,874</td><td>£103,334</td></tr><tr><td>Profit Before Tax</td><td>£1,659</td><td>£1,912</td><td>£2,375</td><td>£2,849</td><td>£3,444</td><td>£12,239</td></tr><tr><td>Profit After Tax      </td><td>£1,344</td><td>£1,549</td><td>£1,924</td><td>£2,308</td><td>£2,790</td><td>£9,914</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,200</td><td>£14,637</td><td>£19,478</td><td>£42,324</td></tr><tr><td>Net Return</td><td>£1,348</td><td>£1,553</td><td>£10,124</td><td>£16,945</td><td>£22,268</td><td>£52,238</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>13%</td><td>17%</td><td>40%</td></tr></tbody></table></div></div></template></turbo-stream>