<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>£21,300</td><td>£21,619</td><td>£22,160</td><td>£22,714</td><td>£23,395</td><td>£111,189</td></tr><tr><td>Total Expenses</td><td>£16,021</td><td>£16,071</td><td>£16,142</td><td>£16,215</td><td>£16,300</td><td>£80,750</td></tr><tr><td>Profit Before Tax</td><td>£5,279</td><td>£5,548</td><td>£6,018</td><td>£6,499</td><td>£7,095</td><td>£30,439</td></tr><tr><td>Profit After Tax      </td><td>£4,276</td><td>£4,494</td><td>£4,874</td><td>£5,264</td><td>£5,747</td><td>£24,655</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,599</td><td>£11,779</td><td>£15,675</td><td>£34,060</td></tr><tr><td>Net Return</td><td>£4,279</td><td>£4,497</td><td>£11,473</td><td>£17,043</td><td>£21,422</td><td>£58,716</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>21%</td><td>56%</td></tr></tbody></table></div></div></template></turbo-stream>