<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>£40,188</td><td>£40,791</td><td>£41,811</td><td>£42,856</td><td>£44,142</td><td>£209,787</td></tr><tr><td>Total Expenses</td><td>£33,533</td><td>£33,697</td><td>£33,896</td><td>£34,100</td><td>£34,325</td><td>£169,552</td></tr><tr><td>Profit Before Tax</td><td>£6,655</td><td>£7,094</td><td>£7,914</td><td>£8,756</td><td>£9,817</td><td>£40,235</td></tr><tr><td>Profit After Tax      </td><td>£5,391</td><td>£5,746</td><td>£6,411</td><td>£7,092</td><td>£7,951</td><td>£32,591</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,600</td><td>£22,491</td><td>£29,930</td><td>£65,034</td></tr><tr><td>Net Return</td><td>£5,397</td><td>£5,752</td><td>£19,011</td><td>£29,584</td><td>£37,881</td><td>£97,625</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</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>