<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>£43,176</td><td>£43,824</td><td>£44,919</td><td>£46,042</td><td>£47,423</td><td>£225,385</td></tr><tr><td>Total Expenses</td><td>£33,098</td><td>£33,209</td><td>£33,362</td><td>£33,518</td><td>£33,698</td><td>£166,885</td></tr><tr><td>Profit Before Tax</td><td>£10,078</td><td>£10,615</td><td>£11,558</td><td>£12,525</td><td>£13,725</td><td>£58,500</td></tr><tr><td>Profit After Tax      </td><td>£8,163</td><td>£8,598</td><td>£9,362</td><td>£10,145</td><td>£11,117</td><td>£47,385</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,500</td><td>£24,098</td><td>£32,068</td><td>£69,679</td></tr><tr><td>Net Return</td><td>£8,170</td><td>£8,605</td><td>£22,862</td><td>£34,243</td><td>£43,185</td><td>£117,064</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</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>