<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>£24,840</td><td>£25,213</td><td>£25,843</td><td>£26,489</td><td>£27,284</td><td>£129,668</td></tr><tr><td>Total Expenses</td><td>£22,735</td><td>£22,818</td><td>£22,924</td><td>£23,032</td><td>£23,154</td><td>£114,663</td></tr><tr><td>Profit Before Tax</td><td>£2,106</td><td>£2,395</td><td>£2,919</td><td>£3,457</td><td>£4,129</td><td>£15,006</td></tr><tr><td>Profit After Tax      </td><td>£1,705</td><td>£1,940</td><td>£2,365</td><td>£2,800</td><td>£3,345</td><td>£12,155</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,200</td><td>£16,422</td><td>£21,853</td><td>£47,485</td></tr><tr><td>Net Return</td><td>£1,710</td><td>£1,944</td><td>£11,565</td><td>£19,222</td><td>£25,198</td><td>£59,640</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>