<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>£29,232</td><td>£29,670</td><td>£30,412</td><td>£31,173</td><td>£32,108</td><td>£152,595</td></tr><tr><td>Total Expenses</td><td>£24,069</td><td>£24,166</td><td>£24,289</td><td>£24,416</td><td>£24,558</td><td>£121,497</td></tr><tr><td>Profit Before Tax</td><td>£5,163</td><td>£5,505</td><td>£6,123</td><td>£6,757</td><td>£7,550</td><td>£31,098</td></tr><tr><td>Profit After Tax      </td><td>£4,182</td><td>£4,459</td><td>£4,960</td><td>£5,473</td><td>£6,115</td><td>£25,189</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,500</td><td>£16,958</td><td>£22,566</td><td>£49,034</td></tr><tr><td>Net Return</td><td>£4,187</td><td>£4,464</td><td>£14,460</td><td>£22,431</td><td>£28,681</td><td>£74,223</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>19%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>