<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>£26,772</td><td>£27,174</td><td>£27,853</td><td>£28,549</td><td>£29,406</td><td>£139,753</td></tr><tr><td>Total Expenses</td><td>£21,934</td><td>£22,020</td><td>£22,131</td><td>£22,244</td><td>£22,373</td><td>£110,702</td></tr><tr><td>Profit Before Tax</td><td>£4,838</td><td>£5,154</td><td>£5,722</td><td>£6,305</td><td>£7,033</td><td>£29,052</td></tr><tr><td>Profit After Tax      </td><td>£3,919</td><td>£4,174</td><td>£4,635</td><td>£5,107</td><td>£5,697</td><td>£23,532</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,699</td><td>£15,528</td><td>£20,663</td><td>£44,899</td></tr><tr><td>Net Return</td><td>£3,923</td><td>£4,179</td><td>£13,334</td><td>£20,635</td><td>£26,360</td><td>£68,431</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>