<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>£33,252</td><td>£33,751</td><td>£34,595</td><td>£35,459</td><td>£36,523</td><td>£173,580</td></tr><tr><td>Total Expenses</td><td>£27,583</td><td>£27,721</td><td>£27,887</td><td>£28,058</td><td>£28,246</td><td>£139,494</td></tr><tr><td>Profit Before Tax</td><td>£5,669</td><td>£6,030</td><td>£6,707</td><td>£7,402</td><td>£8,278</td><td>£34,086</td></tr><tr><td>Profit After Tax      </td><td>£4,592</td><td>£4,884</td><td>£5,433</td><td>£5,995</td><td>£6,705</td><td>£27,610</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,300</td><td>£18,386</td><td>£24,466</td><td>£53,163</td></tr><tr><td>Net Return</td><td>£4,597</td><td>£4,890</td><td>£15,733</td><td>£24,381</td><td>£31,171</td><td>£80,772</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>