<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>£26,340</td><td>£26,735</td><td>£27,403</td><td>£28,089</td><td>£28,931</td><td>£137,498</td></tr><tr><td>Total Expenses</td><td>£23,638</td><td>£23,724</td><td>£23,834</td><td>£23,946</td><td>£24,073</td><td>£119,215</td></tr><tr><td>Profit Before Tax</td><td>£2,702</td><td>£3,011</td><td>£3,570</td><td>£4,143</td><td>£4,858</td><td>£18,284</td></tr><tr><td>Profit After Tax      </td><td>£2,188</td><td>£2,439</td><td>£2,892</td><td>£3,355</td><td>£3,935</td><td>£14,810</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,580</td><td>£17,101</td><td>£22,756</td><td>£49,446</td></tr><tr><td>Net Return</td><td>£2,193</td><td>£2,444</td><td>£12,472</td><td>£20,456</td><td>£26,691</td><td>£64,256</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</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>