<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>£27,696</td><td>£28,111</td><td>£28,814</td><td>£29,535</td><td>£30,421</td><td>£144,577</td></tr><tr><td>Total Expenses</td><td>£21,123</td><td>£21,176</td><td>£21,257</td><td>£21,340</td><td>£21,440</td><td>£106,337</td></tr><tr><td>Profit Before Tax</td><td>£6,573</td><td>£6,935</td><td>£7,557</td><td>£8,194</td><td>£8,981</td><td>£38,240</td></tr><tr><td>Profit After Tax      </td><td>£5,324</td><td>£5,617</td><td>£6,121</td><td>£6,637</td><td>£7,275</td><td>£30,974</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,000</td><td>£16,065</td><td>£21,378</td><td>£46,453</td></tr><tr><td>Net Return</td><td>£5,328</td><td>£5,622</td><td>£15,121</td><td>£22,703</td><td>£28,653</td><td>£77,427</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>