<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>£36,348</td><td>£36,893</td><td>£37,816</td><td>£38,761</td><td>£39,924</td><td>£189,741</td></tr><tr><td>Total Expenses</td><td>£31,868</td><td>£31,934</td><td>£32,037</td><td>£32,142</td><td>£32,269</td><td>£160,249</td></tr><tr><td>Profit Before Tax</td><td>£4,480</td><td>£4,960</td><td>£5,779</td><td>£6,619</td><td>£7,655</td><td>£29,492</td></tr><tr><td>Profit After Tax      </td><td>£3,629</td><td>£4,017</td><td>£4,681</td><td>£5,361</td><td>£6,200</td><td>£23,889</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,980</td><td>£24,955</td><td>£33,208</td><td>£72,157</td></tr><tr><td>Net Return</td><td>£3,636</td><td>£4,024</td><td>£18,661</td><td>£30,316</td><td>£39,408</td><td>£96,046</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>