<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>£56,820</td><td>£57,672</td><td>£59,114</td><td>£60,592</td><td>£62,410</td><td>£296,608</td></tr><tr><td>Total Expenses</td><td>£46,778</td><td>£47,005</td><td>£47,282</td><td>£47,566</td><td>£47,879</td><td>£236,511</td></tr><tr><td>Profit Before Tax</td><td>£10,042</td><td>£10,667</td><td>£11,832</td><td>£13,026</td><td>£14,530</td><td>£60,097</td></tr><tr><td>Profit After Tax      </td><td>£8,134</td><td>£8,640</td><td>£9,584</td><td>£10,551</td><td>£11,770</td><td>£48,679</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,600</td><td>£31,417</td><td>£41,807</td><td>£90,841</td></tr><tr><td>Net Return</td><td>£8,143</td><td>£8,649</td><td>£27,184</td><td>£41,968</td><td>£53,576</td><td>£139,520</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>