<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>£37,104</td><td>£37,661</td><td>£38,602</td><td>£39,567</td><td>£40,754</td><td>£193,688</td></tr><tr><td>Total Expenses</td><td>£28,722</td><td>£28,824</td><td>£28,961</td><td>£29,101</td><td>£29,262</td><td>£144,870</td></tr><tr><td>Profit Before Tax</td><td>£8,382</td><td>£8,837</td><td>£9,641</td><td>£10,466</td><td>£11,492</td><td>£48,818</td></tr><tr><td>Profit After Tax      </td><td>£6,790</td><td>£7,158</td><td>£7,810</td><td>£8,478</td><td>£9,308</td><td>£39,543</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,600</td><td>£20,706</td><td>£27,554</td><td>£59,873</td></tr><tr><td>Net Return</td><td>£6,795</td><td>£7,164</td><td>£19,410</td><td>£29,184</td><td>£36,863</td><td>£99,415</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>