<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>£40,296</td><td>£40,900</td><td>£41,923</td><td>£42,971</td><td>£44,260</td><td>£210,351</td></tr><tr><td>Total Expenses</td><td>£35,278</td><td>£35,350</td><td>£35,463</td><td>£35,578</td><td>£35,718</td><td>£177,387</td></tr><tr><td>Profit Before Tax</td><td>£5,018</td><td>£5,551</td><td>£6,460</td><td>£7,393</td><td>£8,542</td><td>£32,964</td></tr><tr><td>Profit After Tax      </td><td>£4,065</td><td>£4,496</td><td>£5,233</td><td>£5,988</td><td>£6,919</td><td>£26,701</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,500</td><td>£27,668</td><td>£36,818</td><td>£80,002</td></tr><tr><td>Net Return</td><td>£4,073</td><td>£4,504</td><td>£20,733</td><td>£33,656</td><td>£43,737</td><td>£106,703</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>