<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>£38,220</td><td>£38,793</td><td>£39,763</td><td>£40,757</td><td>£41,980</td><td>£199,514</td></tr><tr><td>Total Expenses</td><td>£29,528</td><td>£29,631</td><td>£29,771</td><td>£29,914</td><td>£30,079</td><td>£148,924</td></tr><tr><td>Profit Before Tax</td><td>£8,692</td><td>£9,162</td><td>£9,992</td><td>£10,843</td><td>£11,901</td><td>£50,590</td></tr><tr><td>Profit After Tax      </td><td>£7,041</td><td>£7,421</td><td>£8,094</td><td>£8,783</td><td>£9,640</td><td>£40,978</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,950</td><td>£21,331</td><td>£28,386</td><td>£61,679</td></tr><tr><td>Net Return</td><td>£7,047</td><td>£7,427</td><td>£20,044</td><td>£30,114</td><td>£38,025</td><td>£102,657</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>