<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>£52,320</td><td>£53,105</td><td>£54,432</td><td>£55,793</td><td>£57,467</td><td>£273,117</td></tr><tr><td>Total Expenses</td><td>£43,054</td><td>£43,254</td><td>£43,500</td><td>£43,752</td><td>£44,032</td><td>£217,591</td></tr><tr><td>Profit Before Tax</td><td>£9,267</td><td>£9,851</td><td>£10,932</td><td>£12,041</td><td>£13,435</td><td>£55,526</td></tr><tr><td>Profit After Tax      </td><td>£7,506</td><td>£7,979</td><td>£8,855</td><td>£9,753</td><td>£10,882</td><td>£44,976</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,400</td><td>£29,275</td><td>£38,956</td><td>£84,647</td></tr><tr><td>Net Return</td><td>£7,514</td><td>£7,988</td><td>£25,256</td><td>£39,028</td><td>£49,838</td><td>£129,624</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>