<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>£39,360</td><td>£39,950</td><td>£40,949</td><td>£41,973</td><td>£43,232</td><td>£205,465</td></tr><tr><td>Total Expenses</td><td>£30,346</td><td>£30,451</td><td>£30,594</td><td>£30,740</td><td>£30,909</td><td>£153,040</td></tr><tr><td>Profit Before Tax</td><td>£9,014</td><td>£9,499</td><td>£10,355</td><td>£11,233</td><td>£12,323</td><td>£52,425</td></tr><tr><td>Profit After Tax      </td><td>£7,301</td><td>£7,694</td><td>£8,388</td><td>£9,099</td><td>£9,982</td><td>£42,464</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,305</td><td>£21,965</td><td>£29,229</td><td>£63,511</td></tr><tr><td>Net Return</td><td>£7,307</td><td>£7,701</td><td>£20,693</td><td>£31,063</td><td>£39,211</td><td>£105,975</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>