<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>£35,640</td><td>£36,175</td><td>£37,079</td><td>£38,006</td><td>£39,146</td><td>£186,046</td></tr><tr><td>Total Expenses</td><td>£27,465</td><td>£27,564</td><td>£27,697</td><td>£27,834</td><td>£27,991</td><td>£138,551</td></tr><tr><td>Profit Before Tax</td><td>£8,175</td><td>£8,611</td><td>£9,382</td><td>£10,172</td><td>£11,155</td><td>£47,495</td></tr><tr><td>Profit After Tax      </td><td>£6,622</td><td>£6,975</td><td>£7,599</td><td>£8,239</td><td>£9,036</td><td>£38,471</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,040</td><td>£19,707</td><td>£26,224</td><td>£56,982</td></tr><tr><td>Net Return</td><td>£6,628</td><td>£6,980</td><td>£18,639</td><td>£27,946</td><td>£35,260</td><td>£95,453</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</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>53%</td></tr></tbody></table></div></div></template></turbo-stream>