<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>£38,988</td><td>£39,573</td><td>£40,562</td><td>£41,576</td><td>£42,823</td><td>£203,523</td></tr><tr><td>Total Expenses</td><td>£34,153</td><td>£34,223</td><td>£34,333</td><td>£34,445</td><td>£34,580</td><td>£171,734</td></tr><tr><td>Profit Before Tax</td><td>£4,835</td><td>£5,350</td><td>£6,229</td><td>£7,131</td><td>£8,243</td><td>£31,788</td></tr><tr><td>Profit After Tax      </td><td>£3,916</td><td>£4,333</td><td>£5,046</td><td>£5,776</td><td>£6,677</td><td>£25,748</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,999</td><td>£26,774</td><td>£35,628</td><td>£77,416</td></tr><tr><td>Net Return</td><td>£3,924</td><td>£4,341</td><td>£20,045</td><td>£32,550</td><td>£42,305</td><td>£103,165</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>