<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>£34,200</td><td>£34,713</td><td>£35,581</td><td>£36,470</td><td>£37,564</td><td>£178,529</td></tr><tr><td>Total Expenses</td><td>£29,225</td><td>£29,322</td><td>£29,452</td><td>£29,585</td><td>£29,737</td><td>£147,321</td></tr><tr><td>Profit Before Tax</td><td>£4,975</td><td>£5,391</td><td>£6,129</td><td>£6,885</td><td>£7,828</td><td>£31,207</td></tr><tr><td>Profit After Tax      </td><td>£4,030</td><td>£4,366</td><td>£4,964</td><td>£5,577</td><td>£6,340</td><td>£25,278</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,000</td><td>£21,420</td><td>£28,504</td><td>£61,937</td></tr><tr><td>Net Return</td><td>£4,036</td><td>£4,372</td><td>£16,965</td><td>£26,998</td><td>£34,845</td><td>£87,215</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>