<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>£28,020</td><td>£28,440</td><td>£29,151</td><td>£29,880</td><td>£30,776</td><td>£146,268</td></tr><tr><td>Total Expenses</td><td>£23,648</td><td>£23,736</td><td>£23,850</td><td>£23,966</td><td>£24,099</td><td>£119,298</td></tr><tr><td>Profit Before Tax</td><td>£4,372</td><td>£4,705</td><td>£5,302</td><td>£5,914</td><td>£6,678</td><td>£26,970</td></tr><tr><td>Profit After Tax      </td><td>£3,542</td><td>£3,811</td><td>£4,294</td><td>£4,790</td><td>£5,409</td><td>£21,846</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,500</td><td>£16,958</td><td>£22,566</td><td>£49,034</td></tr><tr><td>Net Return</td><td>£3,546</td><td>£3,816</td><td>£13,794</td><td>£21,748</td><td>£27,975</td><td>£70,879</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>