<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>£24,852</td><td>£25,225</td><td>£25,855</td><td>£26,502</td><td>£27,297</td><td>£129,731</td></tr><tr><td>Total Expenses</td><td>£19,760</td><td>£19,843</td><td>£19,949</td><td>£20,058</td><td>£20,180</td><td>£99,791</td></tr><tr><td>Profit Before Tax</td><td>£5,092</td><td>£5,381</td><td>£5,906</td><td>£6,444</td><td>£7,117</td><td>£29,940</td></tr><tr><td>Profit After Tax      </td><td>£4,124</td><td>£4,359</td><td>£4,784</td><td>£5,220</td><td>£5,765</td><td>£24,251</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,700</td><td>£13,745</td><td>£18,290</td><td>£39,743</td></tr><tr><td>Net Return</td><td>£4,128</td><td>£4,363</td><td>£12,484</td><td>£18,964</td><td>£24,055</td><td>£63,994</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>10%</td><td>15%</td><td>20%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>