<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>£45,384</td><td>£46,065</td><td>£47,216</td><td>£48,397</td><td>£49,849</td><td>£236,911</td></tr><tr><td>Total Expenses</td><td>£37,469</td><td>£37,653</td><td>£37,876</td><td>£38,105</td><td>£38,358</td><td>£189,461</td></tr><tr><td>Profit Before Tax</td><td>£7,915</td><td>£8,412</td><td>£9,340</td><td>£10,292</td><td>£11,491</td><td>£47,450</td></tr><tr><td>Profit After Tax      </td><td>£6,411</td><td>£6,814</td><td>£7,565</td><td>£8,336</td><td>£9,308</td><td>£38,435</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,060</td><td>£25,098</td><td>£33,398</td><td>£72,570</td></tr><tr><td>Net Return</td><td>£6,418</td><td>£6,821</td><td>£21,626</td><td>£33,434</td><td>£42,706</td><td>£111,004</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>