<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>£43,092</td><td>£43,738</td><td>£44,832</td><td>£45,953</td><td>£47,331</td><td>£224,946</td></tr><tr><td>Total Expenses</td><td>£31,590</td><td>£31,666</td><td>£31,786</td><td>£31,909</td><td>£32,058</td><td>£159,009</td></tr><tr><td>Profit Before Tax</td><td>£11,502</td><td>£12,072</td><td>£13,046</td><td>£14,044</td><td>£15,274</td><td>£65,938</td></tr><tr><td>Profit After Tax      </td><td>£9,317</td><td>£9,779</td><td>£10,567</td><td>£11,375</td><td>£12,372</td><td>£53,409</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,500</td><td>£24,098</td><td>£32,068</td><td>£69,679</td></tr><tr><td>Net Return</td><td>£9,324</td><td>£9,785</td><td>£24,067</td><td>£35,473</td><td>£44,439</td><td>£123,089</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>