<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>£39,324</td><td>£39,914</td><td>£40,912</td><td>£41,934</td><td>£43,193</td><td>£205,277</td></tr><tr><td>Total Expenses</td><td>£34,300</td><td>£34,405</td><td>£34,548</td><td>£34,694</td><td>£34,862</td><td>£172,809</td></tr><tr><td>Profit Before Tax</td><td>£5,024</td><td>£5,509</td><td>£6,364</td><td>£7,241</td><td>£8,330</td><td>£32,468</td></tr><tr><td>Profit After Tax      </td><td>£4,069</td><td>£4,462</td><td>£5,155</td><td>£5,865</td><td>£6,747</td><td>£26,299</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,300</td><td>£25,526</td><td>£33,968</td><td>£73,808</td></tr><tr><td>Net Return</td><td>£4,077</td><td>£4,469</td><td>£19,455</td><td>£31,391</td><td>£40,715</td><td>£100,107</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>