<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>£36,684</td><td>£37,234</td><td>£38,165</td><td>£39,119</td><td>£40,293</td><td>£191,495</td></tr><tr><td>Total Expenses</td><td>£28,482</td><td>£28,583</td><td>£28,719</td><td>£28,858</td><td>£29,018</td><td>£143,658</td></tr><tr><td>Profit Before Tax</td><td>£8,202</td><td>£8,652</td><td>£9,447</td><td>£10,261</td><td>£11,275</td><td>£47,837</td></tr><tr><td>Profit After Tax      </td><td>£6,644</td><td>£7,008</td><td>£7,652</td><td>£8,312</td><td>£9,133</td><td>£38,748</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,500</td><td>£20,528</td><td>£27,317</td><td>£59,356</td></tr><tr><td>Net Return</td><td>£6,650</td><td>£7,014</td><td>£19,152</td><td>£28,840</td><td>£36,449</td><td>£98,104</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>