<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>£41,232</td><td>£41,850</td><td>£42,897</td><td>£43,969</td><td>£45,288</td><td>£215,237</td></tr><tr><td>Total Expenses</td><td>£32,705</td><td>£32,813</td><td>£32,961</td><td>£33,112</td><td>£33,287</td><td>£164,878</td></tr><tr><td>Profit Before Tax</td><td>£8,527</td><td>£9,037</td><td>£9,936</td><td>£10,857</td><td>£12,002</td><td>£50,358</td></tr><tr><td>Profit After Tax      </td><td>£6,907</td><td>£7,320</td><td>£8,048</td><td>£8,794</td><td>£9,721</td><td>£40,790</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,400</td><td>£23,919</td><td>£31,830</td><td>£69,163</td></tr><tr><td>Net Return</td><td>£6,913</td><td>£7,327</td><td>£21,448</td><td>£32,714</td><td>£41,551</td><td>£109,953</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>