<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>£44,664</td><td>£45,334</td><td>£46,467</td><td>£47,629</td><td>£49,058</td><td>£233,152</td></tr><tr><td>Total Expenses</td><td>£37,205</td><td>£37,386</td><td>£37,606</td><td>£37,831</td><td>£38,080</td><td>£188,107</td></tr><tr><td>Profit Before Tax</td><td>£7,459</td><td>£7,948</td><td>£8,861</td><td>£9,798</td><td>£10,978</td><td>£45,045</td></tr><tr><td>Profit After Tax      </td><td>£6,042</td><td>£6,438</td><td>£7,178</td><td>£7,936</td><td>£8,892</td><td>£36,486</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,000</td><td>£24,990</td><td>£33,255</td><td>£72,259</td></tr><tr><td>Net Return</td><td>£6,049</td><td>£6,445</td><td>£21,178</td><td>£32,927</td><td>£42,147</td><td>£108,746</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>