<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>£44,388</td><td>£45,054</td><td>£46,180</td><td>£47,335</td><td>£48,755</td><td>£231,711</td></tr><tr><td>Total Expenses</td><td>£33,971</td><td>£34,084</td><td>£34,239</td><td>£34,399</td><td>£34,583</td><td>£171,277</td></tr><tr><td>Profit Before Tax</td><td>£10,417</td><td>£10,970</td><td>£11,941</td><td>£12,936</td><td>£14,171</td><td>£60,435</td></tr><tr><td>Profit After Tax      </td><td>£8,438</td><td>£8,886</td><td>£9,672</td><td>£10,478</td><td>£11,479</td><td>£48,952</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,879</td><td>£24,775</td><td>£32,968</td><td>£71,635</td></tr><tr><td>Net Return</td><td>£8,444</td><td>£8,893</td><td>£23,551</td><td>£35,253</td><td>£44,447</td><td>£120,588</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>