<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>£35,928</td><td>£36,467</td><td>£37,379</td><td>£38,313</td><td>£39,462</td><td>£187,549</td></tr><tr><td>Total Expenses</td><td>£30,896</td><td>£31,044</td><td>£31,223</td><td>£31,406</td><td>£31,608</td><td>£156,176</td></tr><tr><td>Profit Before Tax</td><td>£5,032</td><td>£5,423</td><td>£6,156</td><td>£6,907</td><td>£7,854</td><td>£31,373</td></tr><tr><td>Profit After Tax      </td><td>£4,076</td><td>£4,393</td><td>£4,986</td><td>£5,595</td><td>£6,362</td><td>£25,412</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,700</td><td>£20,885</td><td>£27,792</td><td>£60,389</td></tr><tr><td>Net Return</td><td>£4,082</td><td>£4,399</td><td>£16,686</td><td>£26,480</td><td>£34,154</td><td>£85,800</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>