<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>£31,440</td><td>£31,912</td><td>£32,709</td><td>£33,527</td><td>£34,533</td><td>£164,121</td></tr><tr><td>Total Expenses</td><td>£24,962</td><td>£25,055</td><td>£25,178</td><td>£25,303</td><td>£25,446</td><td>£125,944</td></tr><tr><td>Profit Before Tax</td><td>£6,478</td><td>£6,857</td><td>£7,532</td><td>£8,224</td><td>£9,087</td><td>£38,177</td></tr><tr><td>Profit After Tax      </td><td>£5,247</td><td>£5,554</td><td>£6,101</td><td>£6,661</td><td>£7,360</td><td>£30,924</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,990</td><td>£17,833</td><td>£23,730</td><td>£51,563</td></tr><tr><td>Net Return</td><td>£5,252</td><td>£5,559</td><td>£16,091</td><td>£24,494</td><td>£31,090</td><td>£82,486</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>