<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>£26,172</td><td>£26,565</td><td>£27,229</td><td>£27,909</td><td>£28,747</td><td>£136,621</td></tr><tr><td>Total Expenses</td><td>£19,384</td><td>£19,435</td><td>£19,512</td><td>£19,591</td><td>£19,685</td><td>£97,607</td></tr><tr><td>Profit Before Tax</td><td>£6,788</td><td>£7,130</td><td>£7,717</td><td>£8,319</td><td>£9,061</td><td>£39,015</td></tr><tr><td>Profit After Tax      </td><td>£5,498</td><td>£5,775</td><td>£6,251</td><td>£6,738</td><td>£7,340</td><td>£31,602</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,200</td><td>£14,637</td><td>£19,478</td><td>£42,324</td></tr><tr><td>Net Return</td><td>£5,502</td><td>£5,779</td><td>£14,451</td><td>£21,375</td><td>£26,818</td><td>£73,926</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>56%</td></tr></tbody></table></div></div></template></turbo-stream>