<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>£42,348</td><td>£42,983</td><td>£44,058</td><td>£45,159</td><td>£46,514</td><td>£221,062</td></tr><tr><td>Total Expenses</td><td>£36,785</td><td>£36,894</td><td>£37,044</td><td>£37,199</td><td>£37,377</td><td>£185,298</td></tr><tr><td>Profit Before Tax</td><td>£5,563</td><td>£6,089</td><td>£7,013</td><td>£7,961</td><td>£9,137</td><td>£35,764</td></tr><tr><td>Profit After Tax      </td><td>£4,506</td><td>£4,932</td><td>£5,681</td><td>£6,448</td><td>£7,401</td><td>£28,969</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,400</td><td>£27,490</td><td>£36,581</td><td>£79,486</td></tr><tr><td>Net Return</td><td>£4,514</td><td>£4,940</td><td>£21,081</td><td>£33,938</td><td>£43,982</td><td>£108,455</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>