<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>£27,696</td><td>£28,111</td><td>£28,814</td><td>£29,535</td><td>£30,421</td><td>£144,577</td></tr><tr><td>Total Expenses</td><td>£22,623</td><td>£22,711</td><td>£22,824</td><td>£22,940</td><td>£23,071</td><td>£114,170</td></tr><tr><td>Profit Before Tax</td><td>£5,073</td><td>£5,401</td><td>£5,990</td><td>£6,595</td><td>£7,349</td><td>£30,407</td></tr><tr><td>Profit After Tax      </td><td>£4,109</td><td>£4,374</td><td>£4,852</td><td>£5,342</td><td>£5,953</td><td>£24,630</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,000</td><td>£16,065</td><td>£21,378</td><td>£46,453</td></tr><tr><td>Net Return</td><td>£4,113</td><td>£4,379</td><td>£13,852</td><td>£21,407</td><td>£27,331</td><td>£71,083</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>17%</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>