<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>£47,292</td><td>£48,001</td><td>£49,201</td><td>£50,431</td><td>£51,944</td><td>£246,871</td></tr><tr><td>Total Expenses</td><td>£40,509</td><td>£40,700</td><td>£40,933</td><td>£41,170</td><td>£41,433</td><td>£204,745</td></tr><tr><td>Profit Before Tax</td><td>£6,783</td><td>£7,301</td><td>£8,269</td><td>£9,261</td><td>£10,511</td><td>£42,126</td></tr><tr><td>Profit After Tax      </td><td>£5,494</td><td>£5,914</td><td>£6,698</td><td>£7,502</td><td>£8,514</td><td>£34,122</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,400</td><td>£27,490</td><td>£36,581</td><td>£79,486</td></tr><tr><td>Net Return</td><td>£5,502</td><td>£5,922</td><td>£22,098</td><td>£34,991</td><td>£45,095</td><td>£113,608</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>17%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>