<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>£38,496</td><td>£39,073</td><td>£40,050</td><td>£41,052</td><td>£42,283</td><td>£200,954</td></tr><tr><td>Total Expenses</td><td>£33,620</td><td>£33,724</td><td>£33,865</td><td>£34,008</td><td>£34,174</td><td>£169,391</td></tr><tr><td>Profit Before Tax</td><td>£4,876</td><td>£5,350</td><td>£6,186</td><td>£7,043</td><td>£8,109</td><td>£31,563</td></tr><tr><td>Profit After Tax      </td><td>£3,949</td><td>£4,333</td><td>£5,010</td><td>£5,705</td><td>£6,568</td><td>£25,566</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,999</td><td>£24,989</td><td>£33,253</td><td>£72,255</td></tr><tr><td>Net Return</td><td>£3,956</td><td>£4,340</td><td>£19,010</td><td>£30,694</td><td>£39,821</td><td>£97,821</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>11%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>