<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>£47,076</td><td>£47,782</td><td>£48,977</td><td>£50,201</td><td>£51,707</td><td>£245,743</td></tr><tr><td>Total Expenses</td><td>£37,059</td><td>£37,176</td><td>£37,338</td><td>£37,504</td><td>£37,698</td><td>£186,774</td></tr><tr><td>Profit Before Tax</td><td>£10,017</td><td>£10,607</td><td>£11,639</td><td>£12,697</td><td>£14,010</td><td>£58,969</td></tr><tr><td>Profit After Tax      </td><td>£8,114</td><td>£8,591</td><td>£9,427</td><td>£10,284</td><td>£11,348</td><td>£47,765</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,300</td><td>£27,311</td><td>£36,343</td><td>£78,970</td></tr><tr><td>Net Return</td><td>£8,121</td><td>£8,599</td><td>£24,728</td><td>£37,595</td><td>£47,691</td><td>£126,734</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>19%</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>