<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>£34,584</td><td>£35,103</td><td>£35,980</td><td>£36,880</td><td>£37,986</td><td>£180,533</td></tr><tr><td>Total Expenses</td><td>£31,842</td><td>£31,940</td><td>£32,071</td><td>£32,205</td><td>£32,358</td><td>£160,416</td></tr><tr><td>Profit Before Tax</td><td>£2,742</td><td>£3,163</td><td>£3,909</td><td>£4,675</td><td>£5,628</td><td>£20,117</td></tr><tr><td>Profit After Tax      </td><td>£2,221</td><td>£2,562</td><td>£3,167</td><td>£3,787</td><td>£4,559</td><td>£16,295</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,300</td><td>£23,741</td><td>£31,592</td><td>£68,647</td></tr><tr><td>Net Return</td><td>£2,227</td><td>£2,568</td><td>£16,467</td><td>£27,528</td><td>£36,151</td><td>£84,942</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>7%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>7%</td><td>12%</td><td>16%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>