<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>£28,644</td><td>£29,074</td><td>£29,801</td><td>£30,546</td><td>£31,462</td><td>£149,526</td></tr><tr><td>Total Expenses</td><td>£24,043</td><td>£24,164</td><td>£24,309</td><td>£24,457</td><td>£24,621</td><td>£121,594</td></tr><tr><td>Profit Before Tax</td><td>£4,601</td><td>£4,910</td><td>£5,492</td><td>£6,088</td><td>£6,841</td><td>£27,932</td></tr><tr><td>Profit After Tax      </td><td>£3,726</td><td>£3,977</td><td>£4,448</td><td>£4,932</td><td>£5,541</td><td>£22,625</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,980</td><td>£16,030</td><td>£21,331</td><td>£46,350</td></tr><tr><td>Net Return</td><td>£3,731</td><td>£3,981</td><td>£13,428</td><td>£20,961</td><td>£26,872</td><td>£68,974</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>