<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>£25,236</td><td>£25,615</td><td>£26,255</td><td>£26,911</td><td>£27,719</td><td>£131,735</td></tr><tr><td>Total Expenses</td><td>£20,790</td><td>£20,874</td><td>£20,981</td><td>£21,091</td><td>£21,214</td><td>£104,951</td></tr><tr><td>Profit Before Tax</td><td>£4,446</td><td>£4,740</td><td>£5,274</td><td>£5,821</td><td>£6,505</td><td>£26,785</td></tr><tr><td>Profit After Tax      </td><td>£3,601</td><td>£3,840</td><td>£4,272</td><td>£4,715</td><td>£5,269</td><td>£21,696</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,200</td><td>£14,637</td><td>£19,478</td><td>£42,324</td></tr><tr><td>Net Return</td><td>£3,605</td><td>£3,844</td><td>£12,472</td><td>£19,352</td><td>£24,747</td><td>£64,019</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>48%</td></tr></tbody></table></div></div></template></turbo-stream>