<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>£26,376</td><td>£26,772</td><td>£27,441</td><td>£28,127</td><td>£28,971</td><td>£137,686</td></tr><tr><td>Total Expenses</td><td>£21,261</td><td>£21,347</td><td>£21,457</td><td>£21,569</td><td>£21,696</td><td>£107,331</td></tr><tr><td>Profit Before Tax</td><td>£5,115</td><td>£5,425</td><td>£5,984</td><td>£6,558</td><td>£7,274</td><td>£30,355</td></tr><tr><td>Profit After Tax      </td><td>£4,143</td><td>£4,394</td><td>£4,847</td><td>£5,312</td><td>£5,892</td><td>£24,588</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,380</td><td>£14,959</td><td>£19,906</td><td>£43,253</td></tr><tr><td>Net Return</td><td>£4,147</td><td>£4,398</td><td>£13,227</td><td>£20,270</td><td>£25,798</td><td>£67,841</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>