<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>£33,828</td><td>£34,335</td><td>£35,194</td><td>£36,074</td><td>£37,156</td><td>£176,587</td></tr><tr><td>Total Expenses</td><td>£26,409</td><td>£26,505</td><td>£26,634</td><td>£26,766</td><td>£26,917</td><td>£133,231</td></tr><tr><td>Profit Before Tax</td><td>£7,419</td><td>£7,830</td><td>£8,560</td><td>£9,308</td><td>£10,239</td><td>£43,356</td></tr><tr><td>Profit After Tax      </td><td>£6,010</td><td>£6,342</td><td>£6,933</td><td>£7,539</td><td>£8,294</td><td>£35,118</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,599</td><td>£18,920</td><td>£25,177</td><td>£54,706</td></tr><tr><td>Net Return</td><td>£6,015</td><td>£6,348</td><td>£17,533</td><td>£26,459</td><td>£33,470</td><td>£89,824</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>