<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>£43,656</td><td>£44,311</td><td>£45,419</td><td>£46,554</td><td>£47,951</td><td>£227,890</td></tr><tr><td>Total Expenses</td><td>£33,444</td><td>£33,555</td><td>£33,709</td><td>£33,866</td><td>£34,049</td><td>£168,623</td></tr><tr><td>Profit Before Tax</td><td>£10,212</td><td>£10,756</td><td>£11,710</td><td>£12,688</td><td>£13,902</td><td>£59,267</td></tr><tr><td>Profit After Tax      </td><td>£8,272</td><td>£8,712</td><td>£9,485</td><td>£10,277</td><td>£11,261</td><td>£48,006</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,650</td><td>£24,366</td><td>£32,424</td><td>£70,453</td></tr><tr><td>Net Return</td><td>£8,279</td><td>£8,719</td><td>£23,135</td><td>£34,643</td><td>£43,684</td><td>£118,460</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>