<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>£32,940</td><td>£33,434</td><td>£34,270</td><td>£35,127</td><td>£36,181</td><td>£171,951</td></tr><tr><td>Total Expenses</td><td>£25,727</td><td>£25,822</td><td>£25,949</td><td>£26,078</td><td>£26,226</td><td>£129,802</td></tr><tr><td>Profit Before Tax</td><td>£7,213</td><td>£7,612</td><td>£8,321</td><td>£9,049</td><td>£9,954</td><td>£42,150</td></tr><tr><td>Profit After Tax      </td><td>£5,843</td><td>£6,166</td><td>£6,740</td><td>£7,329</td><td>£8,063</td><td>£34,141</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,300</td><td>£18,386</td><td>£24,466</td><td>£53,163</td></tr><tr><td>Net Return</td><td>£5,848</td><td>£6,171</td><td>£17,041</td><td>£25,715</td><td>£32,529</td><td>£87,304</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>52%</td></tr></tbody></table></div></div></template></turbo-stream>