<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>£40,884</td><td>£41,497</td><td>£42,535</td><td>£43,598</td><td>£44,906</td><td>£213,420</td></tr><tr><td>Total Expenses</td><td>£35,051</td><td>£35,158</td><td>£35,305</td><td>£35,455</td><td>£35,629</td><td>£176,599</td></tr><tr><td>Profit Before Tax</td><td>£5,833</td><td>£6,339</td><td>£7,230</td><td>£8,143</td><td>£9,277</td><td>£36,821</td></tr><tr><td>Profit After Tax      </td><td>£4,725</td><td>£5,134</td><td>£5,856</td><td>£6,596</td><td>£7,515</td><td>£29,825</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,600</td><td>£26,062</td><td>£34,680</td><td>£75,357</td></tr><tr><td>Net Return</td><td>£4,732</td><td>£5,142</td><td>£20,456</td><td>£32,657</td><td>£42,195</td><td>£105,182</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>