<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>£47,844</td><td>£48,562</td><td>£49,776</td><td>£51,020</td><td>£52,551</td><td>£249,752</td></tr><tr><td>Total Expenses</td><td>£39,826</td><td>£40,019</td><td>£40,254</td><td>£40,494</td><td>£40,760</td><td>£201,353</td></tr><tr><td>Profit Before Tax</td><td>£8,018</td><td>£8,543</td><td>£9,522</td><td>£10,526</td><td>£11,791</td><td>£48,399</td></tr><tr><td>Profit After Tax      </td><td>£6,495</td><td>£6,920</td><td>£7,713</td><td>£8,526</td><td>£9,550</td><td>£39,203</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,000</td><td>£26,776</td><td>£35,631</td><td>£77,421</td></tr><tr><td>Net Return</td><td>£6,502</td><td>£6,927</td><td>£22,713</td><td>£35,301</td><td>£45,181</td><td>£116,625</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>46%</td></tr></tbody></table></div></div></template></turbo-stream>