<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>£25,908</td><td>£26,297</td><td>£26,954</td><td>£27,628</td><td>£28,457</td><td>£135,243</td></tr><tr><td>Total Expenses</td><td>£20,659</td><td>£20,744</td><td>£20,853</td><td>£20,964</td><td>£21,090</td><td>£104,309</td></tr><tr><td>Profit Before Tax</td><td>£5,249</td><td>£5,553</td><td>£6,101</td><td>£6,664</td><td>£7,367</td><td>£30,934</td></tr><tr><td>Profit After Tax      </td><td>£4,252</td><td>£4,498</td><td>£4,942</td><td>£5,398</td><td>£5,967</td><td>£25,056</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,100</td><td>£14,459</td><td>£19,241</td><td>£41,808</td></tr><tr><td>Net Return</td><td>£4,256</td><td>£4,502</td><td>£13,042</td><td>£19,857</td><td>£25,208</td><td>£66,864</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</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>