<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>£29,964</td><td>£30,413</td><td>£31,174</td><td>£31,953</td><td>£32,912</td><td>£156,416</td></tr><tr><td>Total Expenses</td><td>£26,619</td><td>£26,710</td><td>£26,829</td><td>£26,951</td><td>£27,090</td><td>£134,199</td></tr><tr><td>Profit Before Tax</td><td>£3,345</td><td>£3,703</td><td>£4,345</td><td>£5,002</td><td>£5,822</td><td>£22,217</td></tr><tr><td>Profit After Tax      </td><td>£2,709</td><td>£3,000</td><td>£3,519</td><td>£4,052</td><td>£4,716</td><td>£17,996</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,900</td><td>£19,457</td><td>£25,892</td><td>£56,260</td></tr><tr><td>Net Return</td><td>£2,715</td><td>£3,005</td><td>£14,419</td><td>£23,509</td><td>£30,608</td><td>£74,255</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>10%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>41%</td></tr></tbody></table></div></div></template></turbo-stream>