<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>£33,576</td><td>£34,080</td><td>£34,932</td><td>£35,805</td><td>£36,879</td><td>£175,271</td></tr><tr><td>Total Expenses</td><td>£25,989</td><td>£26,085</td><td>£26,213</td><td>£26,344</td><td>£26,494</td><td>£131,125</td></tr><tr><td>Profit Before Tax</td><td>£7,587</td><td>£7,995</td><td>£8,719</td><td>£9,461</td><td>£10,385</td><td>£44,146</td></tr><tr><td>Profit After Tax      </td><td>£6,146</td><td>£6,476</td><td>£7,062</td><td>£7,663</td><td>£8,412</td><td>£35,758</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,400</td><td>£18,564</td><td>£24,704</td><td>£53,679</td></tr><tr><td>Net Return</td><td>£6,151</td><td>£6,481</td><td>£17,462</td><td>£26,227</td><td>£33,115</td><td>£89,437</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>