<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>£36,000</td><td>£36,540</td><td>£37,453</td><td>£38,390</td><td>£39,542</td><td>£187,925</td></tr><tr><td>Total Expenses</td><td>£23,570</td><td>£23,718</td><td>£23,898</td><td>£24,081</td><td>£24,284</td><td>£119,551</td></tr><tr><td>Profit Before Tax</td><td>£12,430</td><td>£12,822</td><td>£13,556</td><td>£14,309</td><td>£15,258</td><td>£68,374</td></tr><tr><td>Profit After Tax      </td><td>£10,068</td><td>£10,386</td><td>£10,980</td><td>£11,590</td><td>£12,359</td><td>£55,383</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,000</td><td>£14,280</td><td>£19,003</td><td>£41,291</td></tr><tr><td>Net Return</td><td>£10,072</td><td>£10,390</td><td>£18,980</td><td>£25,870</td><td>£31,362</td><td>£96,674</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>10%</td><td>43%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>20%</td><td>24%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>