<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>£37,452</td><td>£38,014</td><td>£38,964</td><td>£39,938</td><td>£41,136</td><td>£195,505</td></tr><tr><td>Total Expenses</td><td>£34,557</td><td>£34,792</td><td>£35,055</td><td>£35,323</td><td>£35,610</td><td>£175,337</td></tr><tr><td>Profit Before Tax</td><td>£2,895</td><td>£3,222</td><td>£3,909</td><td>£4,615</td><td>£5,527</td><td>£20,168</td></tr><tr><td>Profit After Tax      </td><td>£2,345</td><td>£2,609</td><td>£3,166</td><td>£3,738</td><td>£4,477</td><td>£16,336</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,600</td><td>£20,706</td><td>£27,554</td><td>£59,873</td></tr><tr><td>Net Return</td><td>£2,351</td><td>£2,615</td><td>£14,767</td><td>£24,444</td><td>£32,031</td><td>£76,208</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>13%</td><td>17%</td><td>40%</td></tr></tbody></table></div></div></template></turbo-stream>