<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>£23,664</td><td>£24,019</td><td>£24,619</td><td>£25,235</td><td>£25,992</td><td>£123,529</td></tr><tr><td>Total Expenses</td><td>£19,046</td><td>£19,128</td><td>£19,231</td><td>£19,336</td><td>£19,454</td><td>£96,195</td></tr><tr><td>Profit Before Tax</td><td>£4,618</td><td>£4,891</td><td>£5,389</td><td>£5,899</td><td>£6,538</td><td>£27,334</td></tr><tr><td>Profit After Tax      </td><td>£3,740</td><td>£3,962</td><td>£4,365</td><td>£4,778</td><td>£5,295</td><td>£22,141</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,400</td><td>£13,209</td><td>£17,578</td><td>£38,195</td></tr><tr><td>Net Return</td><td>£3,744</td><td>£3,966</td><td>£11,765</td><td>£17,987</td><td>£22,873</td><td>£60,335</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>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>