<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>£36,480</td><td>£37,027</td><td>£37,953</td><td>£38,902</td><td>£40,069</td><td>£190,431</td></tr><tr><td>Total Expenses</td><td>£30,212</td><td>£30,362</td><td>£30,544</td><td>£30,730</td><td>£30,935</td><td>£152,784</td></tr><tr><td>Profit Before Tax</td><td>£6,268</td><td>£6,665</td><td>£7,409</td><td>£8,172</td><td>£9,134</td><td>£37,646</td></tr><tr><td>Profit After Tax      </td><td>£5,077</td><td>£5,398</td><td>£6,001</td><td>£6,619</td><td>£7,398</td><td>£30,493</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,300</td><td>£20,171</td><td>£26,842</td><td>£58,324</td></tr><tr><td>Net Return</td><td>£5,082</td><td>£5,404</td><td>£17,301</td><td>£26,790</td><td>£34,240</td><td>£88,818</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>