<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>£55,284</td><td>£56,113</td><td>£57,516</td><td>£58,954</td><td>£60,723</td><td>£288,590</td></tr><tr><td>Total Expenses</td><td>£47,262</td><td>£47,483</td><td>£47,753</td><td>£48,029</td><td>£48,335</td><td>£238,863</td></tr><tr><td>Profit Before Tax</td><td>£8,022</td><td>£8,630</td><td>£9,763</td><td>£10,925</td><td>£12,388</td><td>£49,727</td></tr><tr><td>Profit After Tax      </td><td>£6,498</td><td>£6,990</td><td>£7,908</td><td>£8,849</td><td>£10,034</td><td>£40,279</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,999</td><td>£32,129</td><td>£42,754</td><td>£92,901</td></tr><tr><td>Net Return</td><td>£6,507</td><td>£6,999</td><td>£25,907</td><td>£40,978</td><td>£52,789</td><td>£133,180</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>