<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>£49,476</td><td>£50,218</td><td>£51,474</td><td>£52,760</td><td>£54,343</td><td>£258,271</td></tr><tr><td>Total Expenses</td><td>£36,196</td><td>£36,281</td><td>£36,418</td><td>£36,557</td><td>£36,726</td><td>£182,179</td></tr><tr><td>Profit Before Tax</td><td>£13,280</td><td>£13,937</td><td>£15,056</td><td>£16,203</td><td>£17,617</td><td>£76,093</td></tr><tr><td>Profit After Tax      </td><td>£10,757</td><td>£11,289</td><td>£12,195</td><td>£13,124</td><td>£14,270</td><td>£61,635</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,500</td><td>£27,668</td><td>£36,818</td><td>£80,002</td></tr><tr><td>Net Return</td><td>£10,765</td><td>£11,296</td><td>£27,696</td><td>£40,793</td><td>£51,088</td><td>£141,637</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>