<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>£33,300</td><td>£33,799</td><td>£34,644</td><td>£35,511</td><td>£36,576</td><td>£173,831</td></tr><tr><td>Total Expenses</td><td>£27,129</td><td>£27,248</td><td>£27,396</td><td>£27,548</td><td>£27,718</td><td>£137,038</td></tr><tr><td>Profit Before Tax</td><td>£6,171</td><td>£6,552</td><td>£7,249</td><td>£7,963</td><td>£8,858</td><td>£36,792</td></tr><tr><td>Profit After Tax      </td><td>£4,998</td><td>£5,307</td><td>£5,871</td><td>£6,450</td><td>£7,175</td><td>£29,802</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,500</td><td>£18,743</td><td>£24,941</td><td>£54,195</td></tr><tr><td>Net Return</td><td>£5,003</td><td>£5,312</td><td>£16,372</td><td>£25,193</td><td>£32,117</td><td>£83,997</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>