<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>£32,304</td><td>£32,789</td><td>£33,608</td><td>£34,448</td><td>£35,482</td><td>£168,631</td></tr><tr><td>Total Expenses</td><td>£26,060</td><td>£26,154</td><td>£26,279</td><td>£26,407</td><td>£26,553</td><td>£131,453</td></tr><tr><td>Profit Before Tax</td><td>£6,244</td><td>£6,634</td><td>£7,329</td><td>£8,041</td><td>£8,929</td><td>£37,178</td></tr><tr><td>Profit After Tax      </td><td>£5,058</td><td>£5,374</td><td>£5,937</td><td>£6,514</td><td>£7,232</td><td>£30,114</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,500</td><td>£18,743</td><td>£24,941</td><td>£54,195</td></tr><tr><td>Net Return</td><td>£5,063</td><td>£5,379</td><td>£16,437</td><td>£25,256</td><td>£32,174</td><td>£84,309</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>10%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>