<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>£28,704</td><td>£29,135</td><td>£29,863</td><td>£30,609</td><td>£31,528</td><td>£149,839</td></tr><tr><td>Total Expenses</td><td>£22,724</td><td>£22,813</td><td>£22,929</td><td>£23,048</td><td>£23,182</td><td>£114,696</td></tr><tr><td>Profit Before Tax</td><td>£5,980</td><td>£6,321</td><td>£6,934</td><td>£7,562</td><td>£8,346</td><td>£35,143</td></tr><tr><td>Profit After Tax      </td><td>£4,844</td><td>£5,120</td><td>£5,616</td><td>£6,125</td><td>£6,760</td><td>£28,466</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,000</td><td>£16,065</td><td>£21,378</td><td>£46,453</td></tr><tr><td>Net Return</td><td>£4,848</td><td>£5,125</td><td>£14,617</td><td>£22,191</td><td>£28,138</td><td>£74,919</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>