<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>£27,600</td><td>£28,014</td><td>£28,714</td><td>£29,432</td><td>£30,315</td><td>£144,076</td></tr><tr><td>Total Expenses</td><td>£24,399</td><td>£24,487</td><td>£24,600</td><td>£24,715</td><td>£24,846</td><td>£123,046</td></tr><tr><td>Profit Before Tax</td><td>£3,201</td><td>£3,527</td><td>£4,115</td><td>£4,717</td><td>£5,469</td><td>£21,029</td></tr><tr><td>Profit After Tax      </td><td>£2,593</td><td>£2,857</td><td>£3,333</td><td>£3,821</td><td>£4,430</td><td>£17,034</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,900</td><td>£17,672</td><td>£23,516</td><td>£51,098</td></tr><tr><td>Net Return</td><td>£2,598</td><td>£2,862</td><td>£13,233</td><td>£21,493</td><td>£27,946</td><td>£68,132</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>