<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>£30,348</td><td>£30,803</td><td>£31,573</td><td>£32,363</td><td>£33,334</td><td>£158,421</td></tr><tr><td>Total Expenses</td><td>£23,682</td><td>£23,774</td><td>£23,894</td><td>£24,016</td><td>£24,156</td><td>£119,522</td></tr><tr><td>Profit Before Tax</td><td>£6,666</td><td>£7,030</td><td>£7,680</td><td>£8,346</td><td>£9,177</td><td>£38,899</td></tr><tr><td>Profit After Tax      </td><td>£5,399</td><td>£5,694</td><td>£6,221</td><td>£6,760</td><td>£7,434</td><td>£31,508</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,400</td><td>£16,779</td><td>£22,329</td><td>£48,517</td></tr><tr><td>Net Return</td><td>£5,404</td><td>£5,699</td><td>£15,621</td><td>£23,540</td><td>£29,762</td><td>£80,026</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>