<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>£30,792</td><td>£31,254</td><td>£32,035</td><td>£32,836</td><td>£33,821</td><td>£160,738</td></tr><tr><td>Total Expenses</td><td>£25,398</td><td>£25,456</td><td>£25,545</td><td>£25,636</td><td>£25,745</td><td>£127,781</td></tr><tr><td>Profit Before Tax</td><td>£5,394</td><td>£5,798</td><td>£6,490</td><td>£7,200</td><td>£8,076</td><td>£32,957</td></tr><tr><td>Profit After Tax      </td><td>£4,369</td><td>£4,696</td><td>£5,257</td><td>£5,832</td><td>£6,542</td><td>£26,696</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,999</td><td>£19,634</td><td>£26,127</td><td>£56,771</td></tr><tr><td>Net Return</td><td>£4,374</td><td>£4,702</td><td>£16,256</td><td>£25,466</td><td>£32,668</td><td>£83,466</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>