<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>£30,084</td><td>£30,535</td><td>£31,299</td><td>£32,081</td><td>£33,044</td><td>£157,043</td></tr><tr><td>Total Expenses</td><td>£23,656</td><td>£23,747</td><td>£23,866</td><td>£23,988</td><td>£24,127</td><td>£119,384</td></tr><tr><td>Profit Before Tax</td><td>£6,428</td><td>£6,788</td><td>£7,433</td><td>£8,093</td><td>£8,916</td><td>£37,659</td></tr><tr><td>Profit After Tax      </td><td>£5,207</td><td>£5,499</td><td>£6,020</td><td>£6,555</td><td>£7,222</td><td>£30,504</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,400</td><td>£16,779</td><td>£22,329</td><td>£48,517</td></tr><tr><td>Net Return</td><td>£5,212</td><td>£5,503</td><td>£15,421</td><td>£23,335</td><td>£29,551</td><td>£79,021</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>