<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>£32,928</td><td>£33,422</td><td>£34,257</td><td>£35,114</td><td>£36,167</td><td>£171,889</td></tr><tr><td>Total Expenses</td><td>£26,519</td><td>£26,614</td><td>£26,741</td><td>£26,870</td><td>£27,018</td><td>£133,763</td></tr><tr><td>Profit Before Tax</td><td>£6,409</td><td>£6,808</td><td>£7,517</td><td>£8,244</td><td>£9,149</td><td>£38,126</td></tr><tr><td>Profit After Tax      </td><td>£5,191</td><td>£5,514</td><td>£6,088</td><td>£6,677</td><td>£7,411</td><td>£30,882</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,700</td><td>£19,100</td><td>£25,416</td><td>£55,227</td></tr><tr><td>Net Return</td><td>£5,197</td><td>£5,520</td><td>£16,789</td><td>£25,777</td><td>£32,827</td><td>£86,109</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>18%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>