<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>£37,800</td><td>£38,367</td><td>£39,326</td><td>£40,309</td><td>£41,519</td><td>£197,321</td></tr><tr><td>Total Expenses</td><td>£33,552</td><td>£33,655</td><td>£33,794</td><td>£33,936</td><td>£34,100</td><td>£169,038</td></tr><tr><td>Profit Before Tax</td><td>£4,248</td><td>£4,712</td><td>£5,532</td><td>£6,373</td><td>£7,419</td><td>£28,283</td></tr><tr><td>Profit After Tax      </td><td>£3,441</td><td>£3,817</td><td>£4,481</td><td>£5,162</td><td>£6,009</td><td>£22,910</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,000</td><td>£24,990</td><td>£33,255</td><td>£72,260</td></tr><tr><td>Net Return</td><td>£3,448</td><td>£3,824</td><td>£18,481</td><td>£30,153</td><td>£39,264</td><td>£95,169</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>41%</td></tr></tbody></table></div></div></template></turbo-stream>