<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>£47,568</td><td>£48,282</td><td>£49,489</td><td>£50,726</td><td>£52,248</td><td>£248,311</td></tr><tr><td>Total Expenses</td><td>£37,813</td><td>£37,960</td><td>£38,152</td><td>£38,348</td><td>£38,571</td><td>£190,844</td></tr><tr><td>Profit Before Tax</td><td>£9,755</td><td>£10,321</td><td>£11,337</td><td>£12,378</td><td>£13,677</td><td>£57,468</td></tr><tr><td>Profit After Tax      </td><td>£7,902</td><td>£8,360</td><td>£9,183</td><td>£10,026</td><td>£11,078</td><td>£46,549</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,000</td><td>£26,776</td><td>£35,631</td><td>£77,421</td></tr><tr><td>Net Return</td><td>£7,909</td><td>£8,368</td><td>£24,183</td><td>£36,802</td><td>£46,709</td><td>£123,970</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>