<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>£27,000</td><td>£27,405</td><td>£28,090</td><td>£28,792</td><td>£29,656</td><td>£140,944</td></tr><tr><td>Total Expenses</td><td>£19,390</td><td>£19,504</td><td>£19,641</td><td>£19,781</td><td>£19,936</td><td>£98,251</td></tr><tr><td>Profit Before Tax</td><td>£7,611</td><td>£7,901</td><td>£8,449</td><td>£9,011</td><td>£9,720</td><td>£42,693</td></tr><tr><td>Profit After Tax      </td><td>£6,165</td><td>£6,400</td><td>£6,844</td><td>£7,299</td><td>£7,873</td><td>£34,581</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,800</td><td>£12,138</td><td>£16,153</td><td>£35,098</td></tr><tr><td>Net Return</td><td>£6,168</td><td>£6,404</td><td>£13,644</td><td>£19,437</td><td>£24,026</td><td>£69,679</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>13%</td><td>18%</td><td>22%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>