<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>£25,740</td><td>£26,126</td><td>£26,779</td><td>£27,449</td><td>£28,272</td><td>£134,366</td></tr><tr><td>Total Expenses</td><td>£23,507</td><td>£23,557</td><td>£23,633</td><td>£23,711</td><td>£23,804</td><td>£118,211</td></tr><tr><td>Profit Before Tax</td><td>£2,233</td><td>£2,569</td><td>£3,146</td><td>£3,738</td><td>£4,468</td><td>£16,156</td></tr><tr><td>Profit After Tax      </td><td>£1,809</td><td>£2,081</td><td>£2,549</td><td>£3,028</td><td>£3,619</td><td>£13,086</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,300</td><td>£18,386</td><td>£24,466</td><td>£53,163</td></tr><tr><td>Net Return</td><td>£1,814</td><td>£2,086</td><td>£12,849</td><td>£21,414</td><td>£28,086</td><td>£66,249</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>13%</td><td>17%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>