<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>£35,088</td><td>£35,614</td><td>£36,505</td><td>£37,417</td><td>£38,540</td><td>£183,164</td></tr><tr><td>Total Expenses</td><td>£29,339</td><td>£29,484</td><td>£29,659</td><td>£29,838</td><td>£30,036</td><td>£148,356</td></tr><tr><td>Profit Before Tax</td><td>£5,749</td><td>£6,130</td><td>£6,846</td><td>£7,579</td><td>£8,504</td><td>£34,808</td></tr><tr><td>Profit After Tax      </td><td>£4,657</td><td>£4,966</td><td>£5,545</td><td>£6,139</td><td>£6,888</td><td>£28,194</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,000</td><td>£19,635</td><td>£26,129</td><td>£56,776</td></tr><tr><td>Net Return</td><td>£4,662</td><td>£4,971</td><td>£16,545</td><td>£25,774</td><td>£33,017</td><td>£84,970</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>