<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>£34,752</td><td>£35,273</td><td>£36,155</td><td>£37,059</td><td>£38,171</td><td>£181,410</td></tr><tr><td>Total Expenses</td><td>£33,049</td><td>£33,147</td><td>£33,279</td><td>£33,413</td><td>£33,567</td><td>£166,455</td></tr><tr><td>Profit Before Tax</td><td>£1,703</td><td>£2,126</td><td>£2,877</td><td>£3,646</td><td>£4,604</td><td>£14,955</td></tr><tr><td>Profit After Tax      </td><td>£1,379</td><td>£1,722</td><td>£2,330</td><td>£2,953</td><td>£3,729</td><td>£12,114</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,900</td><td>£24,812</td><td>£33,018</td><td>£71,744</td></tr><tr><td>Net Return</td><td>£1,386</td><td>£1,729</td><td>£16,230</td><td>£27,765</td><td>£36,747</td><td>£83,858</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>7%</td><td>12%</td><td>16%</td><td>36%</td></tr></tbody></table></div></div></template></turbo-stream>