<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>£22,524</td><td>£22,862</td><td>£23,433</td><td>£24,019</td><td>£24,740</td><td>£117,578</td></tr><tr><td>Total Expenses</td><td>£19,614</td><td>£19,660</td><td>£19,727</td><td>£19,797</td><td>£19,880</td><td>£98,678</td></tr><tr><td>Profit Before Tax</td><td>£2,910</td><td>£3,202</td><td>£3,706</td><td>£4,222</td><td>£4,860</td><td>£18,900</td></tr><tr><td>Profit After Tax      </td><td>£2,357</td><td>£2,594</td><td>£3,002</td><td>£3,420</td><td>£3,937</td><td>£15,309</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,500</td><td>£15,173</td><td>£20,191</td><td>£43,872</td></tr><tr><td>Net Return</td><td>£2,361</td><td>£2,598</td><td>£11,502</td><td>£18,593</td><td>£24,127</td><td>£59,181</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>14%</td><td>18%</td><td>43%</td></tr></tbody></table></div></div></template></turbo-stream>