<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>£22,788</td><td>£23,130</td><td>£23,708</td><td>£24,301</td><td>£25,030</td><td>£118,956</td></tr><tr><td>Total Expenses</td><td>£18,957</td><td>£19,037</td><td>£19,138</td><td>£19,241</td><td>£19,356</td><td>£95,728</td></tr><tr><td>Profit Before Tax</td><td>£3,831</td><td>£4,093</td><td>£4,571</td><td>£5,060</td><td>£5,674</td><td>£23,229</td></tr><tr><td>Profit After Tax      </td><td>£3,103</td><td>£3,315</td><td>£3,702</td><td>£4,099</td><td>£4,596</td><td>£18,815</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,399</td><td>£13,207</td><td>£17,575</td><td>£38,189</td></tr><tr><td>Net Return</td><td>£3,107</td><td>£3,319</td><td>£11,101</td><td>£17,306</td><td>£22,171</td><td>£57,005</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>15%</td><td>19%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>