<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>£38,388</td><td>£38,964</td><td>£39,938</td><td>£40,936</td><td>£42,164</td><td>£200,391</td></tr><tr><td>Total Expenses</td><td>£33,636</td><td>£33,808</td><td>£34,013</td><td>£34,223</td><td>£34,452</td><td>£170,132</td></tr><tr><td>Profit Before Tax</td><td>£4,752</td><td>£5,156</td><td>£5,925</td><td>£6,714</td><td>£7,712</td><td>£30,259</td></tr><tr><td>Profit After Tax      </td><td>£3,849</td><td>£4,176</td><td>£4,799</td><td>£5,438</td><td>£6,247</td><td>£24,510</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,500</td><td>£22,313</td><td>£29,692</td><td>£64,518</td></tr><tr><td>Net Return</td><td>£3,856</td><td>£4,182</td><td>£17,299</td><td>£27,751</td><td>£35,939</td><td>£89,028</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>43%</td></tr></tbody></table></div></div></template></turbo-stream>