<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>£43,188</td><td>£43,836</td><td>£44,932</td><td>£46,055</td><td>£47,437</td><td>£225,447</td></tr><tr><td>Total Expenses</td><td>£40,524</td><td>£40,601</td><td>£40,721</td><td>£40,844</td><td>£40,993</td><td>£203,683</td></tr><tr><td>Profit Before Tax</td><td>£2,664</td><td>£3,235</td><td>£4,211</td><td>£5,211</td><td>£6,444</td><td>£21,764</td></tr><tr><td>Profit After Tax      </td><td>£2,158</td><td>£2,621</td><td>£3,411</td><td>£4,221</td><td>£5,219</td><td>£17,629</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,999</td><td>£32,129</td><td>£42,754</td><td>£92,901</td></tr><tr><td>Net Return</td><td>£2,167</td><td>£2,630</td><td>£21,410</td><td>£36,350</td><td>£47,974</td><td>£110,529</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>7%</td><td>12%</td><td>16%</td><td>36%</td></tr></tbody></table></div></div></template></turbo-stream>