<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>£29,112</td><td>£29,549</td><td>£30,287</td><td>£31,045</td><td>£31,976</td><td>£151,969</td></tr><tr><td>Total Expenses</td><td>£22,177</td><td>£22,233</td><td>£22,317</td><td>£22,404</td><td>£22,508</td><td>£111,639</td></tr><tr><td>Profit Before Tax</td><td>£6,935</td><td>£7,316</td><td>£7,970</td><td>£8,641</td><td>£9,468</td><td>£40,330</td></tr><tr><td>Profit After Tax      </td><td>£5,617</td><td>£5,926</td><td>£6,456</td><td>£6,999</td><td>£7,669</td><td>£32,667</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,460</td><td>£16,886</td><td>£22,471</td><td>£48,827</td></tr><tr><td>Net Return</td><td>£5,622</td><td>£5,931</td><td>£15,916</td><td>£23,885</td><td>£30,140</td><td>£81,494</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>16%</td><td>20%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>