<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>£44,976</td><td>£45,651</td><td>£46,792</td><td>£47,962</td><td>£49,401</td><td>£234,781</td></tr><tr><td>Total Expenses</td><td>£34,468</td><td>£34,582</td><td>£34,739</td><td>£34,900</td><td>£35,086</td><td>£173,776</td></tr><tr><td>Profit Before Tax</td><td>£10,508</td><td>£11,069</td><td>£12,053</td><td>£13,062</td><td>£14,314</td><td>£61,005</td></tr><tr><td>Profit After Tax      </td><td>£8,511</td><td>£8,966</td><td>£9,763</td><td>£10,580</td><td>£11,594</td><td>£49,414</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,100</td><td>£25,169</td><td>£33,493</td><td>£72,776</td></tr><tr><td>Net Return</td><td>£8,518</td><td>£8,973</td><td>£23,863</td><td>£35,749</td><td>£45,087</td><td>£122,190</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>