<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>£37,032</td><td>£37,587</td><td>£38,527</td><td>£39,490</td><td>£40,675</td><td>£193,312</td></tr><tr><td>Total Expenses</td><td>£28,715</td><td>£28,816</td><td>£28,953</td><td>£29,093</td><td>£29,254</td><td>£144,832</td></tr><tr><td>Profit Before Tax</td><td>£8,317</td><td>£8,771</td><td>£9,574</td><td>£10,397</td><td>£11,421</td><td>£48,480</td></tr><tr><td>Profit After Tax      </td><td>£6,737</td><td>£7,105</td><td>£7,755</td><td>£8,422</td><td>£9,251</td><td>£39,269</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,600</td><td>£20,706</td><td>£27,554</td><td>£59,873</td></tr><tr><td>Net Return</td><td>£6,743</td><td>£7,110</td><td>£19,355</td><td>£29,128</td><td>£36,805</td><td>£99,141</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>