<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>£30,996</td><td>£31,461</td><td>£32,247</td><td>£33,054</td><td>£34,045</td><td>£161,803</td></tr><tr><td>Total Expenses</td><td>£24,144</td><td>£24,236</td><td>£24,358</td><td>£24,482</td><td>£24,624</td><td>£121,844</td></tr><tr><td>Profit Before Tax</td><td>£6,852</td><td>£7,225</td><td>£7,890</td><td>£8,571</td><td>£9,421</td><td>£39,960</td></tr><tr><td>Profit After Tax      </td><td>£5,550</td><td>£5,852</td><td>£6,391</td><td>£6,943</td><td>£7,631</td><td>£32,367</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,600</td><td>£17,136</td><td>£22,804</td><td>£49,550</td></tr><tr><td>Net Return</td><td>£5,555</td><td>£5,857</td><td>£15,991</td><td>£24,079</td><td>£30,435</td><td>£81,917</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>