<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>£27,072</td><td>£27,478</td><td>£28,165</td><td>£28,869</td><td>£29,735</td><td>£141,320</td></tr><tr><td>Total Expenses</td><td>£20,664</td><td>£20,716</td><td>£20,796</td><td>£20,877</td><td>£20,974</td><td>£104,028</td></tr><tr><td>Profit Before Tax</td><td>£6,408</td><td>£6,762</td><td>£7,369</td><td>£7,992</td><td>£8,761</td><td>£37,292</td></tr><tr><td>Profit After Tax      </td><td>£5,190</td><td>£5,477</td><td>£5,969</td><td>£6,474</td><td>£7,096</td><td>£30,206</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,800</td><td>£15,708</td><td>£20,903</td><td>£45,421</td></tr><tr><td>Net Return</td><td>£5,195</td><td>£5,481</td><td>£14,769</td><td>£22,182</td><td>£28,000</td><td>£75,627</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>10%</td><td>16%</td><td>20%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>