<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>£47,328</td><td>£48,038</td><td>£49,239</td><td>£50,470</td><td>£51,984</td><td>£247,059</td></tr><tr><td>Total Expenses</td><td>£35,497</td><td>£35,614</td><td>£35,777</td><td>£35,944</td><td>£36,138</td><td>£178,971</td></tr><tr><td>Profit Before Tax</td><td>£11,831</td><td>£12,424</td><td>£13,462</td><td>£14,526</td><td>£15,846</td><td>£68,088</td></tr><tr><td>Profit After Tax      </td><td>£9,583</td><td>£10,063</td><td>£10,904</td><td>£11,766</td><td>£12,835</td><td>£55,151</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,500</td><td>£25,883</td><td>£34,443</td><td>£74,841</td></tr><tr><td>Net Return</td><td>£9,590</td><td>£10,070</td><td>£25,404</td><td>£37,649</td><td>£47,278</td><td>£129,992</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>23%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>16%</td><td>20%</td><td>54%</td></tr></tbody></table></div></div></template></turbo-stream>