<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>£45,840</td><td>£46,528</td><td>£47,691</td><td>£48,883</td><td>£50,350</td><td>£239,291</td></tr><tr><td>Total Expenses</td><td>£37,837</td><td>£38,023</td><td>£38,248</td><td>£38,479</td><td>£38,734</td><td>£191,322</td></tr><tr><td>Profit Before Tax</td><td>£8,003</td><td>£8,505</td><td>£9,442</td><td>£10,404</td><td>£11,615</td><td>£47,969</td></tr><tr><td>Profit After Tax      </td><td>£6,482</td><td>£6,889</td><td>£7,648</td><td>£8,427</td><td>£9,408</td><td>£38,855</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,200</td><td>£25,348</td><td>£33,730</td><td>£73,292</td></tr><tr><td>Net Return</td><td>£6,489</td><td>£6,896</td><td>£21,849</td><td>£33,775</td><td>£43,139</td><td>£112,147</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>