<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>£32,928</td><td>£33,422</td><td>£34,257</td><td>£35,114</td><td>£36,167</td><td>£171,889</td></tr><tr><td>Total Expenses</td><td>£27,320</td><td>£27,457</td><td>£27,622</td><td>£27,791</td><td>£27,977</td><td>£138,166</td></tr><tr><td>Profit Before Tax</td><td>£5,608</td><td>£5,965</td><td>£6,636</td><td>£7,323</td><td>£8,191</td><td>£33,723</td></tr><tr><td>Profit After Tax      </td><td>£4,542</td><td>£4,832</td><td>£5,375</td><td>£5,932</td><td>£6,634</td><td>£27,315</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>£4,548</td><td>£4,837</td><td>£15,575</td><td>£24,139</td><td>£30,863</td><td>£79,962</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>14%</td><td>18%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>