<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>£28,728</td><td>£29,159</td><td>£29,888</td><td>£30,635</td><td>£31,554</td><td>£149,964</td></tr><tr><td>Total Expenses</td><td>£21,227</td><td>£21,281</td><td>£21,365</td><td>£21,450</td><td>£21,553</td><td>£106,876</td></tr><tr><td>Profit Before Tax</td><td>£7,501</td><td>£7,878</td><td>£8,523</td><td>£9,185</td><td>£10,001</td><td>£43,088</td></tr><tr><td>Profit After Tax      </td><td>£6,076</td><td>£6,381</td><td>£6,904</td><td>£7,440</td><td>£8,101</td><td>£34,901</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,000</td><td>£16,065</td><td>£21,378</td><td>£46,453</td></tr><tr><td>Net Return</td><td>£6,081</td><td>£6,386</td><td>£15,904</td><td>£23,505</td><td>£29,479</td><td>£81,354</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>56%</td></tr></tbody></table></div></div></template></turbo-stream>