<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>£24,744</td><td>£25,115</td><td>£25,743</td><td>£26,387</td><td>£27,178</td><td>£129,167</td></tr><tr><td>Total Expenses</td><td>£22,326</td><td>£22,409</td><td>£22,515</td><td>£22,623</td><td>£22,745</td><td>£112,619</td></tr><tr><td>Profit Before Tax</td><td>£2,418</td><td>£2,706</td><td>£3,228</td><td>£3,763</td><td>£4,433</td><td>£16,548</td></tr><tr><td>Profit After Tax      </td><td>£1,958</td><td>£2,192</td><td>£2,615</td><td>£3,048</td><td>£3,591</td><td>£13,404</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,999</td><td>£16,064</td><td>£21,376</td><td>£46,448</td></tr><tr><td>Net Return</td><td>£1,963</td><td>£2,196</td><td>£11,614</td><td>£19,112</td><td>£24,967</td><td>£59,852</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>41%</td></tr></tbody></table></div></div></template></turbo-stream>