<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>£31,632</td><td>£32,106</td><td>£32,909</td><td>£33,732</td><td>£34,744</td><td>£165,123</td></tr><tr><td>Total Expenses</td><td>£26,265</td><td>£26,397</td><td>£26,556</td><td>£26,718</td><td>£26,898</td><td>£132,833</td></tr><tr><td>Profit Before Tax</td><td>£5,367</td><td>£5,710</td><td>£6,354</td><td>£7,014</td><td>£7,846</td><td>£32,290</td></tr><tr><td>Profit After Tax      </td><td>£4,347</td><td>£4,625</td><td>£5,146</td><td>£5,681</td><td>£6,355</td><td>£26,155</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,799</td><td>£17,492</td><td>£23,276</td><td>£50,577</td></tr><tr><td>Net Return</td><td>£4,352</td><td>£4,630</td><td>£14,946</td><td>£23,173</td><td>£29,632</td><td>£76,732</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>14%</td><td>19%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>