<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>£28,308</td><td>£28,733</td><td>£29,451</td><td>£30,187</td><td>£31,093</td><td>£147,772</td></tr><tr><td>Total Expenses</td><td>£23,081</td><td>£23,170</td><td>£23,285</td><td>£23,402</td><td>£23,535</td><td>£116,473</td></tr><tr><td>Profit Before Tax</td><td>£5,227</td><td>£5,563</td><td>£6,166</td><td>£6,785</td><td>£7,558</td><td>£31,299</td></tr><tr><td>Profit After Tax      </td><td>£4,234</td><td>£4,506</td><td>£4,995</td><td>£5,496</td><td>£6,122</td><td>£25,352</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,200</td><td>£16,422</td><td>£21,853</td><td>£47,485</td></tr><tr><td>Net Return</td><td>£4,238</td><td>£4,511</td><td>£14,195</td><td>£21,918</td><td>£27,975</td><td>£72,837</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>17%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>