<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>£36,660</td><td>£37,210</td><td>£38,140</td><td>£39,094</td><td>£40,266</td><td>£191,370</td></tr><tr><td>Total Expenses</td><td>£27,102</td><td>£27,169</td><td>£27,273</td><td>£27,379</td><td>£27,507</td><td>£136,429</td></tr><tr><td>Profit Before Tax</td><td>£9,558</td><td>£10,041</td><td>£10,868</td><td>£11,715</td><td>£12,759</td><td>£54,941</td></tr><tr><td>Profit After Tax      </td><td>£7,742</td><td>£8,133</td><td>£8,803</td><td>£9,489</td><td>£10,335</td><td>£44,502</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,560</td><td>£20,635</td><td>£27,459</td><td>£59,666</td></tr><tr><td>Net Return</td><td>£7,748</td><td>£8,139</td><td>£20,363</td><td>£30,124</td><td>£37,794</td><td>£104,168</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>