<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>£36,000</td><td>£36,540</td><td>£37,453</td><td>£38,390</td><td>£39,542</td><td>£187,925</td></tr><tr><td>Total Expenses</td><td>£30,949</td><td>£31,097</td><td>£31,276</td><td>£31,460</td><td>£31,662</td><td>£156,444</td></tr><tr><td>Profit Before Tax</td><td>£5,051</td><td>£5,443</td><td>£6,177</td><td>£6,930</td><td>£7,879</td><td>£31,481</td></tr><tr><td>Profit After Tax      </td><td>£4,092</td><td>£4,409</td><td>£5,004</td><td>£5,613</td><td>£6,382</td><td>£25,500</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,720</td><td>£20,921</td><td>£27,839</td><td>£60,492</td></tr><tr><td>Net Return</td><td>£4,098</td><td>£4,415</td><td>£16,724</td><td>£26,534</td><td>£34,221</td><td>£85,992</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>