<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>£52,212</td><td>£52,995</td><td>£54,320</td><td>£55,678</td><td>£57,348</td><td>£272,554</td></tr><tr><td>Total Expenses</td><td>£46,482</td><td>£46,734</td><td>£47,028</td><td>£47,329</td><td>£47,657</td><td>£235,230</td></tr><tr><td>Profit Before Tax</td><td>£5,730</td><td>£6,262</td><td>£7,292</td><td>£8,349</td><td>£9,691</td><td>£37,324</td></tr><tr><td>Profit After Tax      </td><td>£4,641</td><td>£5,072</td><td>£5,907</td><td>£6,763</td><td>£7,850</td><td>£30,232</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,000</td><td>£30,346</td><td>£40,381</td><td>£87,744</td></tr><tr><td>Net Return</td><td>£4,650</td><td>£5,080</td><td>£22,907</td><td>£37,108</td><td>£48,231</td><td>£117,977</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>11%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>41%</td></tr></tbody></table></div></div></template></turbo-stream>