<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>£51,180</td><td>£51,948</td><td>£53,246</td><td>£54,578</td><td>£56,215</td><td>£267,167</td></tr><tr><td>Total Expenses</td><td>£38,858</td><td>£38,981</td><td>£39,154</td><td>£39,331</td><td>£39,537</td><td>£195,860</td></tr><tr><td>Profit Before Tax</td><td>£12,322</td><td>£12,967</td><td>£14,093</td><td>£15,247</td><td>£16,678</td><td>£71,307</td></tr><tr><td>Profit After Tax      </td><td>£9,981</td><td>£10,503</td><td>£11,415</td><td>£12,350</td><td>£13,509</td><td>£57,758</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,000</td><td>£28,561</td><td>£38,006</td><td>£82,583</td></tr><tr><td>Net Return</td><td>£9,989</td><td>£10,511</td><td>£27,415</td><td>£40,911</td><td>£51,515</td><td>£140,341</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>22%</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>