<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>£27,756</td><td>£28,172</td><td>£28,877</td><td>£29,599</td><td>£30,487</td><td>£144,890</td></tr><tr><td>Total Expenses</td><td>£23,917</td><td>£24,052</td><td>£24,211</td><td>£24,372</td><td>£24,548</td><td>£121,100</td></tr><tr><td>Profit Before Tax</td><td>£3,839</td><td>£4,120</td><td>£4,666</td><td>£5,226</td><td>£5,938</td><td>£23,790</td></tr><tr><td>Profit After Tax      </td><td>£3,110</td><td>£3,337</td><td>£3,780</td><td>£4,233</td><td>£4,810</td><td>£19,270</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,599</td><td>£15,350</td><td>£20,426</td><td>£44,383</td></tr><tr><td>Net Return</td><td>£3,114</td><td>£3,341</td><td>£12,379</td><td>£19,583</td><td>£25,236</td><td>£63,653</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>