<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>£46,704</td><td>£47,405</td><td>£48,590</td><td>£49,804</td><td>£51,299</td><td>£243,801</td></tr><tr><td>Total Expenses</td><td>£35,633</td><td>£35,749</td><td>£35,911</td><td>£36,076</td><td>£36,268</td><td>£179,637</td></tr><tr><td>Profit Before Tax</td><td>£11,071</td><td>£11,655</td><td>£12,679</td><td>£13,728</td><td>£15,030</td><td>£64,164</td></tr><tr><td>Profit After Tax      </td><td>£8,967</td><td>£9,441</td><td>£10,270</td><td>£11,120</td><td>£12,175</td><td>£51,973</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,600</td><td>£26,062</td><td>£34,680</td><td>£75,357</td></tr><tr><td>Net Return</td><td>£8,975</td><td>£9,448</td><td>£24,870</td><td>£37,182</td><td>£46,855</td><td>£127,330</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>