<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>£30,996</td><td>£31,461</td><td>£32,247</td><td>£33,054</td><td>£34,045</td><td>£161,803</td></tr><tr><td>Total Expenses</td><td>£25,743</td><td>£25,872</td><td>£26,028</td><td>£26,187</td><td>£26,363</td><td>£130,193</td></tr><tr><td>Profit Before Tax</td><td>£5,253</td><td>£5,589</td><td>£6,220</td><td>£6,866</td><td>£7,682</td><td>£31,610</td></tr><tr><td>Profit After Tax      </td><td>£4,255</td><td>£4,527</td><td>£5,038</td><td>£5,562</td><td>£6,222</td><td>£25,604</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,600</td><td>£17,136</td><td>£22,804</td><td>£49,550</td></tr><tr><td>Net Return</td><td>£4,260</td><td>£4,532</td><td>£14,638</td><td>£22,698</td><td>£29,026</td><td>£75,154</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>48%</td></tr></tbody></table></div></div></template></turbo-stream>