<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>£48,312</td><td>£49,037</td><td>£50,263</td><td>£51,519</td><td>£53,065</td><td>£252,195</td></tr><tr><td>Total Expenses</td><td>£37,976</td><td>£38,095</td><td>£38,260</td><td>£38,430</td><td>£38,627</td><td>£191,387</td></tr><tr><td>Profit Before Tax</td><td>£10,336</td><td>£10,942</td><td>£12,003</td><td>£13,090</td><td>£14,438</td><td>£60,808</td></tr><tr><td>Profit After Tax      </td><td>£8,372</td><td>£8,863</td><td>£9,722</td><td>£10,603</td><td>£11,695</td><td>£49,254</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,700</td><td>£28,025</td><td>£37,293</td><td>£81,034</td></tr><tr><td>Net Return</td><td>£8,380</td><td>£8,871</td><td>£25,422</td><td>£38,628</td><td>£48,988</td><td>£130,289</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>