<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>£24,216</td><td>£24,579</td><td>£25,194</td><td>£25,824</td><td>£26,598</td><td>£126,411</td></tr><tr><td>Total Expenses</td><td>£18,850</td><td>£18,922</td><td>£19,016</td><td>£19,113</td><td>£19,224</td><td>£95,125</td></tr><tr><td>Profit Before Tax</td><td>£5,366</td><td>£5,658</td><td>£6,177</td><td>£6,710</td><td>£7,374</td><td>£31,286</td></tr><tr><td>Profit After Tax      </td><td>£4,347</td><td>£4,583</td><td>£5,004</td><td>£5,435</td><td>£5,973</td><td>£25,341</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,500</td><td>£13,388</td><td>£17,815</td><td>£38,711</td></tr><tr><td>Net Return</td><td>£4,350</td><td>£4,586</td><td>£12,504</td><td>£18,823</td><td>£23,788</td><td>£64,052</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>16%</td><td>20%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>