<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>£27,552</td><td>£27,965</td><td>£28,664</td><td>£29,381</td><td>£30,262</td><td>£143,825</td></tr><tr><td>Total Expenses</td><td>£24,283</td><td>£24,336</td><td>£24,416</td><td>£24,499</td><td>£24,598</td><td>£122,132</td></tr><tr><td>Profit Before Tax</td><td>£3,269</td><td>£3,630</td><td>£4,248</td><td>£4,882</td><td>£5,665</td><td>£21,693</td></tr><tr><td>Profit After Tax      </td><td>£2,648</td><td>£2,940</td><td>£3,441</td><td>£3,954</td><td>£4,588</td><td>£17,571</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,600</td><td>£18,921</td><td>£25,179</td><td>£54,711</td></tr><tr><td>Net Return</td><td>£2,653</td><td>£2,945</td><td>£14,041</td><td>£22,876</td><td>£29,767</td><td>£72,283</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>