<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>£25,692</td><td>£26,077</td><td>£26,729</td><td>£27,398</td><td>£28,219</td><td>£134,116</td></tr><tr><td>Total Expenses</td><td>£20,787</td><td>£20,881</td><td>£20,999</td><td>£21,119</td><td>£21,253</td><td>£105,038</td></tr><tr><td>Profit Before Tax</td><td>£4,905</td><td>£5,196</td><td>£5,731</td><td>£6,279</td><td>£6,967</td><td>£29,078</td></tr><tr><td>Profit After Tax      </td><td>£3,973</td><td>£4,209</td><td>£4,642</td><td>£5,086</td><td>£5,643</td><td>£23,553</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,960</td><td>£14,209</td><td>£18,908</td><td>£41,085</td></tr><tr><td>Net Return</td><td>£3,977</td><td>£4,213</td><td>£12,602</td><td>£19,295</td><td>£24,551</td><td>£64,638</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>