<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>£54,864</td><td>£55,687</td><td>£57,079</td><td>£58,506</td><td>£60,261</td><td>£286,398</td></tr><tr><td>Total Expenses</td><td>£45,791</td><td>£46,011</td><td>£46,279</td><td>£46,553</td><td>£46,856</td><td>£231,491</td></tr><tr><td>Profit Before Tax</td><td>£9,073</td><td>£9,676</td><td>£10,800</td><td>£11,953</td><td>£13,405</td><td>£54,907</td></tr><tr><td>Profit After Tax      </td><td>£7,349</td><td>£7,837</td><td>£8,748</td><td>£9,682</td><td>£10,858</td><td>£44,474</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,300</td><td>£30,881</td><td>£41,094</td><td>£89,293</td></tr><tr><td>Net Return</td><td>£7,358</td><td>£7,846</td><td>£26,048</td><td>£40,563</td><td>£51,952</td><td>£133,767</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>