<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>£22,528</td><td>£22,617</td><td>£22,733</td><td>£22,852</td><td>£22,986</td><td>£113,716</td></tr><tr><td>Profit Before Tax</td><td>£6,200</td><td>£6,542</td><td>£7,155</td><td>£7,784</td><td>£8,568</td><td>£36,248</td></tr><tr><td>Profit After Tax      </td><td>£5,022</td><td>£5,299</td><td>£5,796</td><td>£6,305</td><td>£6,940</td><td>£29,361</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,900</td><td>£15,887</td><td>£21,141</td><td>£45,936</td></tr><tr><td>Net Return</td><td>£5,026</td><td>£5,303</td><td>£14,696</td><td>£22,191</td><td>£28,081</td><td>£75,297</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>