<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>£46,764</td><td>£47,465</td><td>£48,652</td><td>£49,868</td><td>£51,364</td><td>£244,114</td></tr><tr><td>Total Expenses</td><td>£36,829</td><td>£36,946</td><td>£37,107</td><td>£37,273</td><td>£37,465</td><td>£185,620</td></tr><tr><td>Profit Before Tax</td><td>£9,935</td><td>£10,520</td><td>£11,545</td><td>£12,596</td><td>£13,900</td><td>£58,495</td></tr><tr><td>Profit After Tax      </td><td>£8,047</td><td>£8,521</td><td>£9,351</td><td>£10,203</td><td>£11,259</td><td>£47,381</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,200</td><td>£27,133</td><td>£36,106</td><td>£78,454</td></tr><tr><td>Net Return</td><td>£8,055</td><td>£8,529</td><td>£24,552</td><td>£37,335</td><td>£47,364</td><td>£125,834</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>19%</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>