<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>£54,072</td><td>£54,883</td><td>£56,255</td><td>£57,662</td><td>£59,391</td><td>£282,263</td></tr><tr><td>Total Expenses</td><td>£45,142</td><td>£45,359</td><td>£45,623</td><td>£45,893</td><td>£46,192</td><td>£228,210</td></tr><tr><td>Profit Before Tax</td><td>£8,930</td><td>£9,524</td><td>£10,632</td><td>£11,768</td><td>£13,199</td><td>£54,053</td></tr><tr><td>Profit After Tax      </td><td>£7,233</td><td>£7,714</td><td>£8,612</td><td>£9,532</td><td>£10,691</td><td>£43,783</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,052</td><td>£30,438</td><td>£40,505</td><td>£88,013</td></tr><tr><td>Net Return</td><td>£7,242</td><td>£7,723</td><td>£25,664</td><td>£39,971</td><td>£51,196</td><td>£131,795</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>15%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>