<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>£34,800</td><td>£35,322</td><td>£36,205</td><td>£37,110</td><td>£38,223</td><td>£181,661</td></tr><tr><td>Total Expenses</td><td>£28,845</td><td>£28,989</td><td>£29,162</td><td>£29,340</td><td>£29,536</td><td>£145,872</td></tr><tr><td>Profit Before Tax</td><td>£5,955</td><td>£6,333</td><td>£7,043</td><td>£7,770</td><td>£8,687</td><td>£35,788</td></tr><tr><td>Profit After Tax      </td><td>£4,824</td><td>£5,130</td><td>£5,705</td><td>£6,294</td><td>£7,037</td><td>£28,989</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,780</td><td>£19,243</td><td>£25,607</td><td>£55,640</td></tr><tr><td>Net Return</td><td>£4,829</td><td>£5,135</td><td>£16,485</td><td>£25,536</td><td>£32,643</td><td>£84,629</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>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>