<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>£21,540</td><td>£21,863</td><td>£22,410</td><td>£22,970</td><td>£23,659</td><td>£112,442</td></tr><tr><td>Total Expenses</td><td>£16,540</td><td>£16,584</td><td>£16,649</td><td>£16,716</td><td>£16,796</td><td>£83,286</td></tr><tr><td>Profit Before Tax</td><td>£5,000</td><td>£5,279</td><td>£5,760</td><td>£6,253</td><td>£6,863</td><td>£29,155</td></tr><tr><td>Profit After Tax      </td><td>£4,050</td><td>£4,276</td><td>£4,666</td><td>£5,065</td><td>£5,559</td><td>£23,616</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,000</td><td>£12,495</td><td>£16,628</td><td>£36,130</td></tr><tr><td>Net Return</td><td>£4,053</td><td>£4,280</td><td>£11,666</td><td>£17,561</td><td>£22,187</td><td>£59,746</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>54%</td></tr></tbody></table></div></div></template></turbo-stream>