<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>£32,220</td><td>£32,703</td><td>£33,521</td><td>£34,359</td><td>£35,390</td><td>£168,193</td></tr><tr><td>Total Expenses</td><td>£28,472</td><td>£28,566</td><td>£28,691</td><td>£28,818</td><td>£28,964</td><td>£143,510</td></tr><tr><td>Profit Before Tax</td><td>£3,748</td><td>£4,137</td><td>£4,830</td><td>£5,541</td><td>£6,426</td><td>£24,682</td></tr><tr><td>Profit After Tax      </td><td>£3,036</td><td>£3,351</td><td>£3,913</td><td>£4,488</td><td>£5,205</td><td>£19,993</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,720</td><td>£20,921</td><td>£27,839</td><td>£60,492</td></tr><tr><td>Net Return</td><td>£3,042</td><td>£3,357</td><td>£15,633</td><td>£25,409</td><td>£33,044</td><td>£80,485</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>