<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>£24,144</td><td>£24,506</td><td>£25,119</td><td>£25,747</td><td>£26,519</td><td>£126,035</td></tr><tr><td>Total Expenses</td><td>£20,168</td><td>£20,271</td><td>£20,395</td><td>£20,522</td><td>£20,661</td><td>£102,017</td></tr><tr><td>Profit Before Tax</td><td>£3,976</td><td>£4,235</td><td>£4,724</td><td>£5,225</td><td>£5,858</td><td>£24,018</td></tr><tr><td>Profit After Tax      </td><td>£3,221</td><td>£3,430</td><td>£3,826</td><td>£4,232</td><td>£4,745</td><td>£19,455</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,480</td><td>£13,352</td><td>£17,768</td><td>£38,607</td></tr><tr><td>Net Return</td><td>£3,224</td><td>£3,434</td><td>£11,306</td><td>£17,584</td><td>£22,513</td><td>£58,062</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>16%</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>