<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>£22,596</td><td>£22,935</td><td>£23,508</td><td>£24,096</td><td>£24,819</td><td>£117,954</td></tr><tr><td>Total Expenses</td><td>£16,946</td><td>£16,998</td><td>£17,073</td><td>£17,149</td><td>£17,238</td><td>£85,404</td></tr><tr><td>Profit Before Tax</td><td>£5,650</td><td>£5,937</td><td>£6,436</td><td>£6,947</td><td>£7,581</td><td>£32,550</td></tr><tr><td>Profit After Tax      </td><td>£4,577</td><td>£4,809</td><td>£5,213</td><td>£5,627</td><td>£6,140</td><td>£26,366</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,000</td><td>£12,495</td><td>£16,628</td><td>£36,130</td></tr><tr><td>Net Return</td><td>£4,580</td><td>£4,812</td><td>£12,213</td><td>£18,122</td><td>£22,768</td><td>£62,496</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>21%</td><td>56%</td></tr></tbody></table></div></div></template></turbo-stream>