<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>£25,584</td><td>£25,968</td><td>£26,617</td><td>£27,282</td><td>£28,101</td><td>£133,552</td></tr><tr><td>Total Expenses</td><td>£20,428</td><td>£20,513</td><td>£20,620</td><td>£20,731</td><td>£20,855</td><td>£103,147</td></tr><tr><td>Profit Before Tax</td><td>£5,156</td><td>£5,455</td><td>£5,996</td><td>£6,552</td><td>£7,245</td><td>£30,404</td></tr><tr><td>Profit After Tax      </td><td>£4,176</td><td>£4,419</td><td>£4,857</td><td>£5,307</td><td>£5,869</td><td>£24,628</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>£4,180</td><td>£4,423</td><td>£12,857</td><td>£19,587</td><td>£24,872</td><td>£65,919</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>