<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>£31,956</td><td>£32,435</td><td>£33,246</td><td>£34,077</td><td>£35,100</td><td>£166,815</td></tr><tr><td>Total Expenses</td><td>£26,531</td><td>£26,664</td><td>£26,824</td><td>£26,988</td><td>£27,169</td><td>£134,176</td></tr><tr><td>Profit Before Tax</td><td>£5,425</td><td>£5,772</td><td>£6,422</td><td>£7,089</td><td>£7,930</td><td>£32,638</td></tr><tr><td>Profit After Tax      </td><td>£4,394</td><td>£4,675</td><td>£5,202</td><td>£5,742</td><td>£6,424</td><td>£26,437</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,900</td><td>£17,672</td><td>£23,516</td><td>£51,098</td></tr><tr><td>Net Return</td><td>£4,399</td><td>£4,680</td><td>£15,102</td><td>£23,414</td><td>£29,940</td><td>£77,535</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>19%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>