<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>£33,852</td><td>£34,360</td><td>£35,219</td><td>£36,099</td><td>£37,182</td><td>£176,712</td></tr><tr><td>Total Expenses</td><td>£25,706</td><td>£25,769</td><td>£25,865</td><td>£25,964</td><td>£26,083</td><td>£129,388</td></tr><tr><td>Profit Before Tax</td><td>£8,146</td><td>£8,591</td><td>£9,353</td><td>£10,135</td><td>£11,099</td><td>£47,324</td></tr><tr><td>Profit After Tax      </td><td>£6,598</td><td>£6,959</td><td>£7,576</td><td>£8,209</td><td>£8,990</td><td>£38,332</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,000</td><td>£19,635</td><td>£26,129</td><td>£56,776</td></tr><tr><td>Net Return</td><td>£6,603</td><td>£6,964</td><td>£18,576</td><td>£27,845</td><td>£35,119</td><td>£95,108</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>15%</td><td>19%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>