<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>£25,536</td><td>£25,919</td><td>£26,567</td><td>£27,231</td><td>£28,048</td><td>£133,301</td></tr><tr><td>Total Expenses</td><td>£20,423</td><td>£20,508</td><td>£20,615</td><td>£20,726</td><td>£20,850</td><td>£103,122</td></tr><tr><td>Profit Before Tax</td><td>£5,113</td><td>£5,411</td><td>£5,952</td><td>£6,505</td><td>£7,198</td><td>£30,179</td></tr><tr><td>Profit After Tax      </td><td>£4,141</td><td>£4,383</td><td>£4,821</td><td>£5,269</td><td>£5,830</td><td>£24,445</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,000</td><td>£14,280</td><td>£19,003</td><td>£41,291</td></tr><tr><td>Net Return</td><td>£4,145</td><td>£4,387</td><td>£12,821</td><td>£19,550</td><td>£24,833</td><td>£65,736</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>