<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>£50,364</td><td>£51,119</td><td>£52,397</td><td>£53,707</td><td>£55,319</td><td>£262,907</td></tr><tr><td>Total Expenses</td><td>£41,519</td><td>£41,722</td><td>£41,969</td><td>£42,221</td><td>£42,500</td><td>£209,930</td></tr><tr><td>Profit Before Tax</td><td>£8,845</td><td>£9,398</td><td>£10,429</td><td>£11,486</td><td>£12,818</td><td>£52,977</td></tr><tr><td>Profit After Tax      </td><td>£7,165</td><td>£7,612</td><td>£8,447</td><td>£9,304</td><td>£10,383</td><td>£42,911</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,600</td><td>£27,847</td><td>£37,056</td><td>£80,518</td></tr><tr><td>Net Return</td><td>£7,172</td><td>£7,620</td><td>£24,048</td><td>£37,151</td><td>£47,439</td><td>£123,429</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>