<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>£33,540</td><td>£34,043</td><td>£34,894</td><td>£35,767</td><td>£36,840</td><td>£175,083</td></tr><tr><td>Total Expenses</td><td>£26,144</td><td>£26,240</td><td>£26,368</td><td>£26,499</td><td>£26,649</td><td>£131,900</td></tr><tr><td>Profit Before Tax</td><td>£7,396</td><td>£7,803</td><td>£8,526</td><td>£9,267</td><td>£10,190</td><td>£43,183</td></tr><tr><td>Profit After Tax      </td><td>£5,991</td><td>£6,321</td><td>£6,906</td><td>£7,507</td><td>£8,254</td><td>£34,978</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,480</td><td>£18,707</td><td>£24,894</td><td>£54,092</td></tr><tr><td>Net Return</td><td>£5,996</td><td>£6,326</td><td>£17,386</td><td>£26,214</td><td>£33,148</td><td>£89,070</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>