<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>£47,460</td><td>£48,172</td><td>£49,376</td><td>£50,611</td><td>£52,129</td><td>£247,748</td></tr><tr><td>Total Expenses</td><td>£38,206</td><td>£38,376</td><td>£38,589</td><td>£38,807</td><td>£39,050</td><td>£193,028</td></tr><tr><td>Profit Before Tax</td><td>£9,254</td><td>£9,796</td><td>£10,787</td><td>£11,804</td><td>£13,079</td><td>£54,719</td></tr><tr><td>Profit After Tax      </td><td>£7,496</td><td>£7,935</td><td>£8,738</td><td>£9,561</td><td>£10,594</td><td>£44,323</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,700</td><td>£26,240</td><td>£34,918</td><td>£75,873</td></tr><tr><td>Net Return</td><td>£7,503</td><td>£7,942</td><td>£23,438</td><td>£35,801</td><td>£45,512</td><td>£120,196</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>