<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>£29,640</td><td>£30,085</td><td>£30,837</td><td>£31,608</td><td>£32,556</td><td>£154,725</td></tr><tr><td>Total Expenses</td><td>£23,175</td><td>£23,265</td><td>£23,383</td><td>£23,504</td><td>£23,642</td><td>£116,970</td></tr><tr><td>Profit Before Tax</td><td>£6,465</td><td>£6,819</td><td>£7,453</td><td>£8,103</td><td>£8,914</td><td>£37,755</td></tr><tr><td>Profit After Tax      </td><td>£5,237</td><td>£5,524</td><td>£6,037</td><td>£6,564</td><td>£7,220</td><td>£30,581</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,180</td><td>£16,387</td><td>£21,806</td><td>£47,382</td></tr><tr><td>Net Return</td><td>£5,241</td><td>£5,528</td><td>£15,217</td><td>£22,950</td><td>£29,026</td><td>£77,963</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</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>52%</td></tr></tbody></table></div></div></template></turbo-stream>