<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>£28,380</td><td>£28,806</td><td>£29,526</td><td>£30,264</td><td>£31,172</td><td>£148,147</td></tr><tr><td>Total Expenses</td><td>£23,613</td><td>£23,733</td><td>£23,876</td><td>£24,023</td><td>£24,185</td><td>£119,430</td></tr><tr><td>Profit Before Tax</td><td>£4,767</td><td>£5,073</td><td>£5,650</td><td>£6,241</td><td>£6,987</td><td>£28,717</td></tr><tr><td>Profit After Tax      </td><td>£3,861</td><td>£4,109</td><td>£4,576</td><td>£5,055</td><td>£5,659</td><td>£23,261</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>£3,866</td><td>£4,114</td><td>£13,366</td><td>£20,745</td><td>£26,539</td><td>£68,630</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>15%</td><td>19%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>