<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>£42,996</td><td>£43,641</td><td>£44,732</td><td>£45,850</td><td>£47,226</td><td>£224,445</td></tr><tr><td>Total Expenses</td><td>£34,072</td><td>£34,183</td><td>£34,335</td><td>£34,490</td><td>£34,671</td><td>£171,750</td></tr><tr><td>Profit Before Tax</td><td>£8,924</td><td>£9,458</td><td>£10,397</td><td>£11,360</td><td>£12,555</td><td>£52,695</td></tr><tr><td>Profit After Tax      </td><td>£7,228</td><td>£7,661</td><td>£8,422</td><td>£9,202</td><td>£10,170</td><td>£42,683</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,000</td><td>£24,990</td><td>£33,255</td><td>£72,260</td></tr><tr><td>Net Return</td><td>£7,235</td><td>£7,668</td><td>£22,422</td><td>£34,192</td><td>£43,425</td><td>£114,943</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>