<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>£38,460</td><td>£39,037</td><td>£40,013</td><td>£41,013</td><td>£42,244</td><td>£200,766</td></tr><tr><td>Total Expenses</td><td>£30,643</td><td>£30,747</td><td>£30,887</td><td>£31,031</td><td>£31,197</td><td>£154,504</td></tr><tr><td>Profit Before Tax</td><td>£7,817</td><td>£8,290</td><td>£9,126</td><td>£9,982</td><td>£11,047</td><td>£46,262</td></tr><tr><td>Profit After Tax      </td><td>£6,332</td><td>£6,715</td><td>£7,392</td><td>£8,086</td><td>£8,948</td><td>£37,472</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,500</td><td>£22,313</td><td>£29,692</td><td>£64,518</td></tr><tr><td>Net Return</td><td>£6,338</td><td>£6,721</td><td>£19,892</td><td>£30,398</td><td>£38,640</td><td>£101,990</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>