<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>£46,068</td><td>£46,759</td><td>£47,928</td><td>£49,126</td><td>£50,600</td><td>£240,481</td></tr><tr><td>Total Expenses</td><td>£39,470</td><td>£39,657</td><td>£39,883</td><td>£40,115</td><td>£40,371</td><td>£199,496</td></tr><tr><td>Profit Before Tax</td><td>£6,598</td><td>£7,102</td><td>£8,045</td><td>£9,011</td><td>£10,229</td><td>£40,985</td></tr><tr><td>Profit After Tax      </td><td>£5,344</td><td>£5,753</td><td>£6,516</td><td>£7,299</td><td>£8,285</td><td>£33,198</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,000</td><td>£26,776</td><td>£35,631</td><td>£77,421</td></tr><tr><td>Net Return</td><td>£5,352</td><td>£5,760</td><td>£21,517</td><td>£34,075</td><td>£43,916</td><td>£110,619</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>