<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>£25,536</td><td>£25,919</td><td>£26,567</td><td>£27,231</td><td>£28,048</td><td>£133,301</td></tr><tr><td>Total Expenses</td><td>£19,519</td><td>£19,569</td><td>£19,644</td><td>£19,721</td><td>£19,814</td><td>£98,267</td></tr><tr><td>Profit Before Tax</td><td>£6,017</td><td>£6,351</td><td>£6,923</td><td>£7,510</td><td>£8,234</td><td>£35,035</td></tr><tr><td>Profit After Tax      </td><td>£4,874</td><td>£5,144</td><td>£5,608</td><td>£6,083</td><td>£6,670</td><td>£28,378</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,300</td><td>£14,816</td><td>£19,716</td><td>£42,840</td></tr><tr><td>Net Return</td><td>£4,878</td><td>£5,148</td><td>£13,908</td><td>£20,899</td><td>£26,385</td><td>£71,218</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>16%</td><td>20%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>