<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>£32,988</td><td>£33,483</td><td>£34,320</td><td>£35,178</td><td>£36,233</td><td>£172,202</td></tr><tr><td>Total Expenses</td><td>£29,102</td><td>£29,197</td><td>£29,324</td><td>£29,454</td><td>£29,602</td><td>£146,679</td></tr><tr><td>Profit Before Tax</td><td>£3,886</td><td>£4,286</td><td>£4,996</td><td>£5,724</td><td>£6,631</td><td>£25,523</td></tr><tr><td>Profit After Tax      </td><td>£3,148</td><td>£3,471</td><td>£4,047</td><td>£4,637</td><td>£5,371</td><td>£20,674</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,999</td><td>£21,419</td><td>£28,502</td><td>£61,932</td></tr><tr><td>Net Return</td><td>£3,154</td><td>£3,477</td><td>£16,046</td><td>£26,055</td><td>£33,874</td><td>£82,606</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>42%</td></tr></tbody></table></div></div></template></turbo-stream>