<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>£45,804</td><td>£46,491</td><td>£47,653</td><td>£48,845</td><td>£50,310</td><td>£239,103</td></tr><tr><td>Total Expenses</td><td>£34,988</td><td>£35,102</td><td>£35,262</td><td>£35,425</td><td>£35,614</td><td>£176,390</td></tr><tr><td>Profit Before Tax</td><td>£10,816</td><td>£11,389</td><td>£12,392</td><td>£13,420</td><td>£14,696</td><td>£62,713</td></tr><tr><td>Profit After Tax      </td><td>£8,761</td><td>£9,225</td><td>£10,037</td><td>£10,870</td><td>£11,904</td><td>£50,798</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,320</td><td>£25,562</td><td>£34,015</td><td>£73,912</td></tr><tr><td>Net Return</td><td>£8,768</td><td>£9,232</td><td>£24,358</td><td>£36,432</td><td>£45,919</td><td>£124,709</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>