<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>£30,996</td><td>£31,461</td><td>£32,247</td><td>£33,054</td><td>£34,045</td><td>£161,803</td></tr><tr><td>Total Expenses</td><td>£26,508</td><td>£26,654</td><td>£26,827</td><td>£27,003</td><td>£27,195</td><td>£134,188</td></tr><tr><td>Profit Before Tax</td><td>£4,488</td><td>£4,806</td><td>£5,421</td><td>£6,050</td><td>£6,850</td><td>£27,616</td></tr><tr><td>Profit After Tax      </td><td>£3,636</td><td>£3,893</td><td>£4,391</td><td>£4,901</td><td>£5,548</td><td>£22,369</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,600</td><td>£17,136</td><td>£22,804</td><td>£49,550</td></tr><tr><td>Net Return</td><td>£3,640</td><td>£3,898</td><td>£13,991</td><td>£22,037</td><td>£28,352</td><td>£71,918</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>4%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>