<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>£45,612</td><td>£46,296</td><td>£47,454</td><td>£48,640</td><td>£50,099</td><td>£238,101</td></tr><tr><td>Total Expenses</td><td>£37,991</td><td>£38,176</td><td>£38,400</td><td>£38,630</td><td>£38,884</td><td>£192,080</td></tr><tr><td>Profit Before Tax</td><td>£7,621</td><td>£8,121</td><td>£9,053</td><td>£10,010</td><td>£11,215</td><td>£46,021</td></tr><tr><td>Profit After Tax      </td><td>£6,173</td><td>£6,578</td><td>£7,333</td><td>£8,108</td><td>£9,084</td><td>£37,277</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,300</td><td>£25,526</td><td>£33,968</td><td>£73,808</td></tr><tr><td>Net Return</td><td>£6,180</td><td>£6,585</td><td>£21,634</td><td>£33,634</td><td>£43,052</td><td>£111,085</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>