<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>£36,972</td><td>£37,527</td><td>£38,465</td><td>£39,426</td><td>£40,609</td><td>£192,999</td></tr><tr><td>Total Expenses</td><td>£27,332</td><td>£27,399</td><td>£27,503</td><td>£27,611</td><td>£27,740</td><td>£137,584</td></tr><tr><td>Profit Before Tax</td><td>£9,640</td><td>£10,128</td><td>£10,961</td><td>£11,816</td><td>£12,869</td><td>£55,415</td></tr><tr><td>Profit After Tax      </td><td>£7,809</td><td>£8,204</td><td>£8,879</td><td>£9,571</td><td>£10,424</td><td>£44,886</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,660</td><td>£20,814</td><td>£27,697</td><td>£60,182</td></tr><tr><td>Net Return</td><td>£7,814</td><td>£8,209</td><td>£20,539</td><td>£30,384</td><td>£38,121</td><td>£105,068</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>