<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>£43,704</td><td>£44,360</td><td>£45,469</td><td>£46,605</td><td>£48,003</td><td>£228,141</td></tr><tr><td>Total Expenses</td><td>£36,418</td><td>£36,595</td><td>£36,811</td><td>£37,031</td><td>£37,275</td><td>£184,130</td></tr><tr><td>Profit Before Tax</td><td>£7,286</td><td>£7,764</td><td>£8,658</td><td>£9,574</td><td>£10,728</td><td>£44,010</td></tr><tr><td>Profit After Tax      </td><td>£5,902</td><td>£6,289</td><td>£7,013</td><td>£7,755</td><td>£8,690</td><td>£35,648</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,700</td><td>£24,455</td><td>£32,543</td><td>£70,712</td></tr><tr><td>Net Return</td><td>£5,909</td><td>£6,296</td><td>£20,713</td><td>£32,210</td><td>£41,233</td><td>£106,360</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>