<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>£37,740</td><td>£38,306</td><td>£39,264</td><td>£40,245</td><td>£41,453</td><td>£197,008</td></tr><tr><td>Total Expenses</td><td>£29,182</td><td>£29,285</td><td>£29,424</td><td>£29,566</td><td>£29,729</td><td>£147,185</td></tr><tr><td>Profit Before Tax</td><td>£8,558</td><td>£9,021</td><td>£9,840</td><td>£10,680</td><td>£11,724</td><td>£49,823</td></tr><tr><td>Profit After Tax      </td><td>£6,932</td><td>£7,307</td><td>£7,971</td><td>£8,651</td><td>£9,496</td><td>£40,356</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,800</td><td>£21,063</td><td>£28,029</td><td>£60,905</td></tr><tr><td>Net Return</td><td>£6,938</td><td>£7,313</td><td>£19,771</td><td>£29,714</td><td>£37,526</td><td>£101,261</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>