<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>£22,596</td><td>£22,935</td><td>£23,508</td><td>£24,096</td><td>£24,819</td><td>£117,954</td></tr><tr><td>Total Expenses</td><td>£17,531</td><td>£17,597</td><td>£17,684</td><td>£17,773</td><td>£17,875</td><td>£88,459</td></tr><tr><td>Profit Before Tax</td><td>£5,065</td><td>£5,338</td><td>£5,825</td><td>£6,323</td><td>£6,944</td><td>£29,496</td></tr><tr><td>Profit After Tax      </td><td>£4,103</td><td>£4,324</td><td>£4,718</td><td>£5,122</td><td>£5,625</td><td>£23,891</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>£4,106</td><td>£4,328</td><td>£11,718</td><td>£17,617</td><td>£22,252</td><td>£60,021</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>22%</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>