<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>£36,504</td><td>£37,052</td><td>£37,978</td><td>£38,927</td><td>£40,095</td><td>£190,556</td></tr><tr><td>Total Expenses</td><td>£28,662</td><td>£28,763</td><td>£28,898</td><td>£29,037</td><td>£29,196</td><td>£144,556</td></tr><tr><td>Profit Before Tax</td><td>£7,842</td><td>£8,289</td><td>£9,080</td><td>£9,890</td><td>£10,899</td><td>£45,999</td></tr><tr><td>Profit After Tax      </td><td>£6,352</td><td>£6,714</td><td>£7,354</td><td>£8,011</td><td>£8,828</td><td>£37,260</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,600</td><td>£20,706</td><td>£27,554</td><td>£59,873</td></tr><tr><td>Net Return</td><td>£6,358</td><td>£6,720</td><td>£18,955</td><td>£28,718</td><td>£36,382</td><td>£97,132</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>19%</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>