<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>£37,128</td><td>£37,685</td><td>£38,627</td><td>£39,593</td><td>£40,781</td><td>£193,813</td></tr><tr><td>Total Expenses</td><td>£28,526</td><td>£28,628</td><td>£28,765</td><td>£28,905</td><td>£29,067</td><td>£143,890</td></tr><tr><td>Profit Before Tax</td><td>£8,602</td><td>£9,057</td><td>£9,862</td><td>£10,687</td><td>£11,714</td><td>£49,923</td></tr><tr><td>Profit After Tax      </td><td>£6,968</td><td>£7,336</td><td>£7,988</td><td>£8,657</td><td>£9,488</td><td>£40,438</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,500</td><td>£20,528</td><td>£27,317</td><td>£59,356</td></tr><tr><td>Net Return</td><td>£6,973</td><td>£7,342</td><td>£19,489</td><td>£29,185</td><td>£36,805</td><td>£99,794</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>