<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>£28,536</td><td>£28,964</td><td>£29,688</td><td>£30,430</td><td>£31,343</td><td>£148,962</td></tr><tr><td>Total Expenses</td><td>£24,061</td><td>£24,181</td><td>£24,326</td><td>£24,474</td><td>£24,636</td><td>£121,678</td></tr><tr><td>Profit Before Tax</td><td>£4,475</td><td>£4,783</td><td>£5,362</td><td>£5,957</td><td>£6,707</td><td>£27,283</td></tr><tr><td>Profit After Tax      </td><td>£3,624</td><td>£3,874</td><td>£4,344</td><td>£4,825</td><td>£5,433</td><td>£22,100</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>£3,629</td><td>£3,879</td><td>£13,344</td><td>£20,890</td><td>£26,811</td><td>£68,552</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>