<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>£52,320</td><td>£53,105</td><td>£54,432</td><td>£55,793</td><td>£57,467</td><td>£273,117</td></tr><tr><td>Total Expenses</td><td>£43,697</td><td>£43,907</td><td>£44,163</td><td>£44,425</td><td>£44,715</td><td>£220,907</td></tr><tr><td>Profit Before Tax</td><td>£8,623</td><td>£9,198</td><td>£10,269</td><td>£11,368</td><td>£12,752</td><td>£52,211</td></tr><tr><td>Profit After Tax      </td><td>£6,985</td><td>£7,450</td><td>£8,318</td><td>£9,208</td><td>£10,329</td><td>£42,291</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,500</td><td>£29,453</td><td>£39,194</td><td>£85,164</td></tr><tr><td>Net Return</td><td>£6,993</td><td>£7,458</td><td>£24,818</td><td>£38,661</td><td>£49,523</td><td>£127,454</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>