<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>£51,648</td><td>£52,423</td><td>£53,733</td><td>£55,077</td><td>£56,729</td><td>£269,610</td></tr><tr><td>Total Expenses</td><td>£42,568</td><td>£42,776</td><td>£43,028</td><td>£43,287</td><td>£43,573</td><td>£215,232</td></tr><tr><td>Profit Before Tax</td><td>£9,080</td><td>£9,647</td><td>£10,705</td><td>£11,790</td><td>£13,156</td><td>£54,378</td></tr><tr><td>Profit After Tax      </td><td>£7,355</td><td>£7,814</td><td>£8,671</td><td>£9,550</td><td>£10,656</td><td>£44,046</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,999</td><td>£28,559</td><td>£38,004</td><td>£82,578</td></tr><tr><td>Net Return</td><td>£7,363</td><td>£7,822</td><td>£24,670</td><td>£38,108</td><td>£48,660</td><td>£126,624</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</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>