<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>£27,048</td><td>£27,454</td><td>£28,140</td><td>£28,844</td><td>£29,709</td><td>£141,194</td></tr><tr><td>Total Expenses</td><td>£20,642</td><td>£20,694</td><td>£20,773</td><td>£20,855</td><td>£20,952</td><td>£103,916</td></tr><tr><td>Profit Before Tax</td><td>£6,406</td><td>£6,760</td><td>£7,367</td><td>£7,989</td><td>£8,757</td><td>£37,278</td></tr><tr><td>Profit After Tax      </td><td>£5,189</td><td>£5,475</td><td>£5,967</td><td>£6,471</td><td>£7,093</td><td>£30,195</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,790</td><td>£15,690</td><td>£20,880</td><td>£45,369</td></tr><tr><td>Net Return</td><td>£5,193</td><td>£5,480</td><td>£14,757</td><td>£22,161</td><td>£27,973</td><td>£75,564</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>16%</td><td>20%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>