<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>£31,008</td><td>£31,473</td><td>£32,260</td><td>£33,066</td><td>£34,058</td><td>£161,866</td></tr><tr><td>Total Expenses</td><td>£26,811</td><td>£26,869</td><td>£26,958</td><td>£27,050</td><td>£27,160</td><td>£134,847</td></tr><tr><td>Profit Before Tax</td><td>£4,197</td><td>£4,604</td><td>£5,302</td><td>£6,017</td><td>£6,899</td><td>£27,019</td></tr><tr><td>Profit After Tax      </td><td>£3,400</td><td>£3,730</td><td>£4,294</td><td>£4,874</td><td>£5,588</td><td>£21,886</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,700</td><td>£20,885</td><td>£27,792</td><td>£60,389</td></tr><tr><td>Net Return</td><td>£3,406</td><td>£3,735</td><td>£15,995</td><td>£25,758</td><td>£33,380</td><td>£82,274</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</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>43%</td></tr></tbody></table></div></div></template></turbo-stream>