<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>£27,120</td><td>£27,527</td><td>£28,215</td><td>£28,920</td><td>£29,788</td><td>£141,570</td></tr><tr><td>Total Expenses</td><td>£22,559</td><td>£22,672</td><td>£22,810</td><td>£22,950</td><td>£23,105</td><td>£114,095</td></tr><tr><td>Profit Before Tax</td><td>£4,562</td><td>£4,854</td><td>£5,405</td><td>£5,970</td><td>£6,683</td><td>£27,475</td></tr><tr><td>Profit After Tax      </td><td>£3,695</td><td>£3,932</td><td>£4,378</td><td>£4,836</td><td>£5,414</td><td>£22,255</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,400</td><td>£14,994</td><td>£19,953</td><td>£43,356</td></tr><tr><td>Net Return</td><td>£3,699</td><td>£3,936</td><td>£12,779</td><td>£19,830</td><td>£25,367</td><td>£65,611</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>15%</td><td>19%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>