<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>£56,820</td><td>£57,672</td><td>£59,114</td><td>£60,592</td><td>£62,410</td><td>£296,608</td></tr><tr><td>Total Expenses</td><td>£50,782</td><td>£51,102</td><td>£51,465</td><td>£51,836</td><td>£52,235</td><td>£257,418</td></tr><tr><td>Profit Before Tax</td><td>£6,038</td><td>£6,571</td><td>£7,650</td><td>£8,756</td><td>£10,175</td><td>£39,190</td></tr><tr><td>Profit After Tax      </td><td>£4,891</td><td>£5,322</td><td>£6,196</td><td>£7,093</td><td>£8,242</td><td>£31,744</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,600</td><td>£31,417</td><td>£41,807</td><td>£90,841</td></tr><tr><td>Net Return</td><td>£4,900</td><td>£5,331</td><td>£23,797</td><td>£38,509</td><td>£50,048</td><td>£122,585</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>41%</td></tr></tbody></table></div></div></template></turbo-stream>