<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>£25,176</td><td>£25,554</td><td>£26,192</td><td>£26,847</td><td>£27,653</td><td>£131,422</td></tr><tr><td>Total Expenses</td><td>£21,009</td><td>£21,116</td><td>£21,245</td><td>£21,376</td><td>£21,521</td><td>£106,267</td></tr><tr><td>Profit Before Tax</td><td>£4,167</td><td>£4,438</td><td>£4,948</td><td>£5,471</td><td>£6,131</td><td>£25,155</td></tr><tr><td>Profit After Tax      </td><td>£3,375</td><td>£3,594</td><td>£4,008</td><td>£4,431</td><td>£4,966</td><td>£20,375</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,800</td><td>£13,923</td><td>£18,528</td><td>£40,259</td></tr><tr><td>Net Return</td><td>£3,379</td><td>£3,598</td><td>£11,808</td><td>£18,355</td><td>£23,494</td><td>£60,635</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>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>