<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>£32,304</td><td>£32,789</td><td>£33,608</td><td>£34,448</td><td>£35,482</td><td>£168,631</td></tr><tr><td>Total Expenses</td><td>£26,474</td><td>£26,578</td><td>£26,712</td><td>£26,849</td><td>£27,003</td><td>£133,615</td></tr><tr><td>Profit Before Tax</td><td>£5,830</td><td>£6,211</td><td>£6,897</td><td>£7,600</td><td>£8,479</td><td>£35,016</td></tr><tr><td>Profit After Tax      </td><td>£4,722</td><td>£5,031</td><td>£5,586</td><td>£6,156</td><td>£6,868</td><td>£28,363</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>£4,728</td><td>£5,036</td><td>£16,087</td><td>£24,899</td><td>£31,809</td><td>£82,558</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>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>48%</td></tr></tbody></table></div></div></template></turbo-stream>