<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>£29,484</td><td>£29,926</td><td>£30,674</td><td>£31,441</td><td>£32,385</td><td>£153,910</td></tr><tr><td>Total Expenses</td><td>£25,440</td><td>£25,564</td><td>£25,713</td><td>£25,865</td><td>£26,033</td><td>£128,615</td></tr><tr><td>Profit Before Tax</td><td>£4,044</td><td>£4,362</td><td>£4,962</td><td>£5,576</td><td>£6,352</td><td>£25,295</td></tr><tr><td>Profit After Tax      </td><td>£3,275</td><td>£3,533</td><td>£4,019</td><td>£4,517</td><td>£5,145</td><td>£20,489</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,600</td><td>£17,136</td><td>£22,804</td><td>£49,550</td></tr><tr><td>Net Return</td><td>£3,280</td><td>£3,538</td><td>£13,619</td><td>£21,653</td><td>£27,948</td><td>£70,039</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>