<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>£37,596</td><td>£38,160</td><td>£39,114</td><td>£40,092</td><td>£41,295</td><td>£196,256</td></tr><tr><td>Total Expenses</td><td>£32,032</td><td>£32,100</td><td>£32,206</td><td>£32,315</td><td>£32,446</td><td>£161,099</td></tr><tr><td>Profit Before Tax</td><td>£5,564</td><td>£6,060</td><td>£6,908</td><td>£7,777</td><td>£8,849</td><td>£35,157</td></tr><tr><td>Profit After Tax      </td><td>£4,507</td><td>£4,909</td><td>£5,595</td><td>£6,299</td><td>£7,167</td><td>£28,477</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>£4,514</td><td>£4,916</td><td>£19,596</td><td>£31,290</td><td>£40,423</td><td>£100,737</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>43%</td></tr></tbody></table></div></div></template></turbo-stream>