<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>£28,152</td><td>£28,574</td><td>£29,289</td><td>£30,021</td><td>£30,921</td><td>£146,957</td></tr><tr><td>Total Expenses</td><td>£22,272</td><td>£22,360</td><td>£22,475</td><td>£22,592</td><td>£22,725</td><td>£112,424</td></tr><tr><td>Profit Before Tax</td><td>£5,880</td><td>£6,214</td><td>£6,814</td><td>£7,429</td><td>£8,197</td><td>£34,533</td></tr><tr><td>Profit After Tax      </td><td>£4,763</td><td>£5,033</td><td>£5,519</td><td>£6,017</td><td>£6,639</td><td>£27,972</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,800</td><td>£15,708</td><td>£20,903</td><td>£45,421</td></tr><tr><td>Net Return</td><td>£4,767</td><td>£5,038</td><td>£14,319</td><td>£21,726</td><td>£27,543</td><td>£73,393</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>20%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>