<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>£46,488</td><td>£47,185</td><td>£48,365</td><td>£49,574</td><td>£51,061</td><td>£242,674</td></tr><tr><td>Total Expenses</td><td>£38,364</td><td>£38,552</td><td>£38,781</td><td>£39,014</td><td>£39,273</td><td>£193,984</td></tr><tr><td>Profit Before Tax</td><td>£8,124</td><td>£8,633</td><td>£9,584</td><td>£10,560</td><td>£11,788</td><td>£48,690</td></tr><tr><td>Profit After Tax      </td><td>£6,581</td><td>£6,993</td><td>£7,763</td><td>£8,553</td><td>£9,549</td><td>£39,439</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,400</td><td>£25,705</td><td>£34,205</td><td>£74,325</td></tr><tr><td>Net Return</td><td>£6,588</td><td>£7,000</td><td>£22,164</td><td>£34,258</td><td>£43,754</td><td>£113,763</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>