<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>£24,300</td><td>£24,665</td><td>£25,281</td><td>£25,913</td><td>£26,691</td><td>£126,849</td></tr><tr><td>Total Expenses</td><td>£22,284</td><td>£22,366</td><td>£22,471</td><td>£22,578</td><td>£22,698</td><td>£112,397</td></tr><tr><td>Profit Before Tax</td><td>£2,016</td><td>£2,298</td><td>£2,810</td><td>£3,335</td><td>£3,992</td><td>£14,452</td></tr><tr><td>Profit After Tax      </td><td>£1,633</td><td>£1,862</td><td>£2,276</td><td>£2,702</td><td>£3,234</td><td>£11,706</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>£1,638</td><td>£1,866</td><td>£11,277</td><td>£18,767</td><td>£24,612</td><td>£58,159</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</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>