<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>£36,156</td><td>£36,698</td><td>£37,616</td><td>£38,556</td><td>£39,713</td><td>£188,739</td></tr><tr><td>Total Expenses</td><td>£29,950</td><td>£30,099</td><td>£30,279</td><td>£30,463</td><td>£30,666</td><td>£151,456</td></tr><tr><td>Profit Before Tax</td><td>£6,206</td><td>£6,600</td><td>£7,337</td><td>£8,093</td><td>£9,046</td><td>£37,283</td></tr><tr><td>Profit After Tax      </td><td>£5,027</td><td>£5,346</td><td>£5,943</td><td>£6,555</td><td>£7,328</td><td>£30,199</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,200</td><td>£19,992</td><td>£26,604</td><td>£57,808</td></tr><tr><td>Net Return</td><td>£5,033</td><td>£5,351</td><td>£17,143</td><td>£26,548</td><td>£33,932</td><td>£88,007</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>14%</td><td>18%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>