<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>£31,380</td><td>£31,851</td><td>£32,647</td><td>£33,463</td><td>£34,467</td><td>£163,808</td></tr><tr><td>Total Expenses</td><td>£25,372</td><td>£25,465</td><td>£25,588</td><td>£25,713</td><td>£25,856</td><td>£127,995</td></tr><tr><td>Profit Before Tax</td><td>£6,008</td><td>£6,385</td><td>£7,059</td><td>£7,750</td><td>£8,611</td><td>£35,813</td></tr><tr><td>Profit After Tax      </td><td>£4,866</td><td>£5,172</td><td>£5,718</td><td>£6,277</td><td>£6,975</td><td>£29,008</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,200</td><td>£18,207</td><td>£24,229</td><td>£52,647</td></tr><tr><td>Net Return</td><td>£4,871</td><td>£5,177</td><td>£15,918</td><td>£24,485</td><td>£31,203</td><td>£81,655</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>