<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>£43,380</td><td>£44,031</td><td>£45,131</td><td>£46,260</td><td>£47,648</td><td>£226,449</td></tr><tr><td>Total Expenses</td><td>£36,155</td><td>£36,331</td><td>£36,545</td><td>£36,764</td><td>£37,006</td><td>£182,802</td></tr><tr><td>Profit Before Tax</td><td>£7,225</td><td>£7,699</td><td>£8,586</td><td>£9,495</td><td>£10,641</td><td>£43,647</td></tr><tr><td>Profit After Tax      </td><td>£5,852</td><td>£6,236</td><td>£6,955</td><td>£7,691</td><td>£8,619</td><td>£35,354</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,600</td><td>£24,276</td><td>£32,305</td><td>£70,195</td></tr><tr><td>Net Return</td><td>£5,859</td><td>£6,243</td><td>£20,555</td><td>£31,968</td><td>£40,925</td><td>£105,550</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>