<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>£27,516</td><td>£27,929</td><td>£28,627</td><td>£29,343</td><td>£30,223</td><td>£143,637</td></tr><tr><td>Total Expenses</td><td>£21,812</td><td>£21,899</td><td>£22,012</td><td>£22,127</td><td>£22,258</td><td>£110,108</td></tr><tr><td>Profit Before Tax</td><td>£5,704</td><td>£6,030</td><td>£6,615</td><td>£7,215</td><td>£7,965</td><td>£33,529</td></tr><tr><td>Profit After Tax      </td><td>£4,620</td><td>£4,884</td><td>£5,358</td><td>£5,844</td><td>£6,452</td><td>£27,158</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,600</td><td>£15,351</td><td>£20,428</td><td>£44,388</td></tr><tr><td>Net Return</td><td>£4,625</td><td>£4,888</td><td>£13,958</td><td>£21,196</td><td>£26,880</td><td>£71,547</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>