<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>£24,876</td><td>£25,249</td><td>£25,880</td><td>£26,527</td><td>£27,323</td><td>£129,856</td></tr><tr><td>Total Expenses</td><td>£20,949</td><td>£21,055</td><td>£21,182</td><td>£21,312</td><td>£21,456</td><td>£105,954</td></tr><tr><td>Profit Before Tax</td><td>£3,927</td><td>£4,194</td><td>£4,698</td><td>£5,215</td><td>£5,867</td><td>£23,902</td></tr><tr><td>Profit After Tax      </td><td>£3,181</td><td>£3,397</td><td>£3,806</td><td>£4,224</td><td>£4,753</td><td>£19,361</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,800</td><td>£13,923</td><td>£18,528</td><td>£40,259</td></tr><tr><td>Net Return</td><td>£3,185</td><td>£3,401</td><td>£11,606</td><td>£18,147</td><td>£23,281</td><td>£59,620</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>15%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>15%</td><td>19%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>