<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>£33,480</td><td>£33,982</td><td>£34,832</td><td>£35,703</td><td>£36,774</td><td>£174,770</td></tr><tr><td>Total Expenses</td><td>£28,819</td><td>£28,958</td><td>£29,125</td><td>£29,297</td><td>£29,486</td><td>£145,684</td></tr><tr><td>Profit Before Tax</td><td>£4,661</td><td>£5,025</td><td>£5,707</td><td>£6,406</td><td>£7,288</td><td>£29,086</td></tr><tr><td>Profit After Tax      </td><td>£3,776</td><td>£4,070</td><td>£4,622</td><td>£5,189</td><td>£5,903</td><td>£23,560</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,900</td><td>£19,457</td><td>£25,892</td><td>£56,260</td></tr><tr><td>Net Return</td><td>£3,781</td><td>£4,075</td><td>£15,523</td><td>£24,646</td><td>£31,795</td><td>£79,819</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>45%</td></tr></tbody></table></div></div></template></turbo-stream>