<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>£41,328</td><td>£41,948</td><td>£42,997</td><td>£44,072</td><td>£45,394</td><td>£215,738</td></tr><tr><td>Total Expenses</td><td>£34,157</td><td>£34,325</td><td>£34,530</td><td>£34,739</td><td>£34,970</td><td>£172,720</td></tr><tr><td>Profit Before Tax</td><td>£7,171</td><td>£7,623</td><td>£8,467</td><td>£9,333</td><td>£10,424</td><td>£43,017</td></tr><tr><td>Profit After Tax      </td><td>£5,809</td><td>£6,174</td><td>£6,858</td><td>£7,560</td><td>£8,443</td><td>£34,844</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,800</td><td>£22,848</td><td>£30,405</td><td>£66,066</td></tr><tr><td>Net Return</td><td>£5,815</td><td>£6,181</td><td>£19,658</td><td>£30,408</td><td>£38,848</td><td>£100,910</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>