<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>£37,800</td><td>£38,367</td><td>£39,326</td><td>£40,309</td><td>£41,519</td><td>£197,321</td></tr><tr><td>Total Expenses</td><td>£25,308</td><td>£25,376</td><td>£25,483</td><td>£25,592</td><td>£25,723</td><td>£127,482</td></tr><tr><td>Profit Before Tax</td><td>£12,492</td><td>£12,991</td><td>£13,844</td><td>£14,717</td><td>£15,795</td><td>£69,839</td></tr><tr><td>Profit After Tax      </td><td>£10,119</td><td>£10,523</td><td>£11,213</td><td>£11,921</td><td>£12,794</td><td>£56,570</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,600</td><td>£18,921</td><td>£25,179</td><td>£54,711</td></tr><tr><td>Net Return</td><td>£10,124</td><td>£10,528</td><td>£21,814</td><td>£30,843</td><td>£37,973</td><td>£111,281</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>13%</td><td>18%</td><td>22%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>