<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>£44,016</td><td>£44,676</td><td>£45,793</td><td>£46,938</td><td>£48,346</td><td>£229,769</td></tr><tr><td>Total Expenses</td><td>£36,679</td><td>£36,858</td><td>£37,075</td><td>£37,297</td><td>£37,542</td><td>£185,452</td></tr><tr><td>Profit Before Tax</td><td>£7,337</td><td>£7,818</td><td>£8,718</td><td>£9,641</td><td>£10,804</td><td>£44,317</td></tr><tr><td>Profit After Tax      </td><td>£5,943</td><td>£6,333</td><td>£7,062</td><td>£7,809</td><td>£8,751</td><td>£35,897</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,800</td><td>£24,633</td><td>£32,780</td><td>£71,228</td></tr><tr><td>Net Return</td><td>£5,950</td><td>£6,340</td><td>£20,862</td><td>£32,443</td><td>£41,531</td><td>£107,125</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>