<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>£30,708</td><td>£31,169</td><td>£31,948</td><td>£32,747</td><td>£33,729</td><td>£160,300</td></tr><tr><td>Total Expenses</td><td>£26,479</td><td>£26,607</td><td>£26,762</td><td>£26,920</td><td>£27,095</td><td>£133,864</td></tr><tr><td>Profit Before Tax</td><td>£4,229</td><td>£4,561</td><td>£5,186</td><td>£5,826</td><td>£6,634</td><td>£26,436</td></tr><tr><td>Profit After Tax      </td><td>£3,425</td><td>£3,695</td><td>£4,200</td><td>£4,719</td><td>£5,374</td><td>£21,413</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,000</td><td>£17,850</td><td>£23,754</td><td>£51,614</td></tr><tr><td>Net Return</td><td>£3,430</td><td>£3,700</td><td>£14,201</td><td>£22,570</td><td>£29,127</td><td>£73,027</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>