<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>£31,896</td><td>£32,374</td><td>£33,184</td><td>£34,013</td><td>£35,034</td><td>£166,501</td></tr><tr><td>Total Expenses</td><td>£28,201</td><td>£28,295</td><td>£28,419</td><td>£28,546</td><td>£28,690</td><td>£142,151</td></tr><tr><td>Profit Before Tax</td><td>£3,695</td><td>£4,079</td><td>£4,765</td><td>£5,468</td><td>£6,343</td><td>£24,351</td></tr><tr><td>Profit After Tax      </td><td>£2,993</td><td>£3,304</td><td>£3,860</td><td>£4,429</td><td>£5,138</td><td>£19,724</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,600</td><td>£20,706</td><td>£27,554</td><td>£59,873</td></tr><tr><td>Net Return</td><td>£2,999</td><td>£3,310</td><td>£15,460</td><td>£25,135</td><td>£32,693</td><td>£79,596</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>