<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>£32,400</td><td>£32,886</td><td>£33,708</td><td>£34,551</td><td>£35,587</td><td>£169,132</td></tr><tr><td>Total Expenses</td><td>£23,887</td><td>£23,982</td><td>£24,107</td><td>£24,235</td><td>£24,381</td><td>£120,593</td></tr><tr><td>Profit Before Tax</td><td>£8,513</td><td>£8,904</td><td>£9,601</td><td>£10,316</td><td>£11,206</td><td>£48,540</td></tr><tr><td>Profit After Tax      </td><td>£6,895</td><td>£7,212</td><td>£7,777</td><td>£8,356</td><td>£9,077</td><td>£39,317</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,400</td><td>£16,779</td><td>£22,329</td><td>£48,517</td></tr><tr><td>Net Return</td><td>£6,900</td><td>£7,217</td><td>£17,177</td><td>£25,135</td><td>£31,405</td><td>£87,835</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>11%</td><td>16%</td><td>21%</td><td>57%</td></tr></tbody></table></div></div></template></turbo-stream>