<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>£33,936</td><td>£34,445</td><td>£35,306</td><td>£36,189</td><td>£37,274</td><td>£177,151</td></tr><tr><td>Total Expenses</td><td>£28,150</td><td>£28,282</td><td>£28,444</td><td>£28,609</td><td>£28,793</td><td>£142,278</td></tr><tr><td>Profit Before Tax</td><td>£5,786</td><td>£6,163</td><td>£6,862</td><td>£7,579</td><td>£8,481</td><td>£34,872</td></tr><tr><td>Profit After Tax      </td><td>£4,687</td><td>£4,992</td><td>£5,559</td><td>£6,139</td><td>£6,870</td><td>£28,247</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,700</td><td>£19,100</td><td>£25,416</td><td>£55,227</td></tr><tr><td>Net Return</td><td>£4,692</td><td>£4,998</td><td>£16,259</td><td>£25,239</td><td>£32,286</td><td>£83,474</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</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>18%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>