<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>£28,416</td><td>£28,842</td><td>£29,563</td><td>£30,302</td><td>£31,211</td><td>£148,335</td></tr><tr><td>Total Expenses</td><td>£23,957</td><td>£24,076</td><td>£24,220</td><td>£24,368</td><td>£24,530</td><td>£121,151</td></tr><tr><td>Profit Before Tax</td><td>£4,459</td><td>£4,766</td><td>£5,343</td><td>£5,935</td><td>£6,682</td><td>£27,184</td></tr><tr><td>Profit After Tax      </td><td>£3,612</td><td>£3,860</td><td>£4,328</td><td>£4,807</td><td>£5,412</td><td>£22,019</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,960</td><td>£15,994</td><td>£21,283</td><td>£46,246</td></tr><tr><td>Net Return</td><td>£3,616</td><td>£3,865</td><td>£13,288</td><td>£20,801</td><td>£26,696</td><td>£68,266</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>