<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>£38,736</td><td>£39,317</td><td>£40,300</td><td>£41,307</td><td>£42,547</td><td>£202,207</td></tr><tr><td>Total Expenses</td><td>£29,679</td><td>£29,783</td><td>£29,924</td><td>£30,069</td><td>£30,235</td><td>£149,689</td></tr><tr><td>Profit Before Tax</td><td>£9,057</td><td>£9,534</td><td>£10,376</td><td>£11,239</td><td>£12,312</td><td>£52,518</td></tr><tr><td>Profit After Tax      </td><td>£7,336</td><td>£7,723</td><td>£8,405</td><td>£9,103</td><td>£9,972</td><td>£42,540</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,000</td><td>£21,420</td><td>£28,504</td><td>£61,937</td></tr><tr><td>Net Return</td><td>£7,342</td><td>£7,729</td><td>£20,405</td><td>£30,524</td><td>£38,477</td><td>£104,477</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>15%</td><td>19%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>