<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>£29,052</td><td>£29,488</td><td>£30,225</td><td>£30,981</td><td>£31,910</td><td>£151,655</td></tr><tr><td>Total Expenses</td><td>£26,259</td><td>£26,429</td><td>£26,621</td><td>£26,817</td><td>£27,027</td><td>£133,153</td></tr><tr><td>Profit Before Tax</td><td>£2,793</td><td>£3,059</td><td>£3,604</td><td>£4,163</td><td>£4,883</td><td>£18,502</td></tr><tr><td>Profit After Tax      </td><td>£2,262</td><td>£2,478</td><td>£2,919</td><td>£3,372</td><td>£3,955</td><td>£14,987</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>£2,267</td><td>£2,482</td><td>£11,919</td><td>£19,438</td><td>£25,333</td><td>£61,439</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>