<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>£48,960</td><td>£49,694</td><td>£50,937</td><td>£52,210</td><td>£53,776</td><td>£255,578</td></tr><tr><td>Total Expenses</td><td>£41,913</td><td>£42,111</td><td>£42,351</td><td>£42,596</td><td>£42,868</td><td>£211,839</td></tr><tr><td>Profit Before Tax</td><td>£7,047</td><td>£7,584</td><td>£8,586</td><td>£9,614</td><td>£10,908</td><td>£43,739</td></tr><tr><td>Profit After Tax      </td><td>£5,708</td><td>£6,143</td><td>£6,955</td><td>£7,787</td><td>£8,836</td><td>£35,429</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,940</td><td>£28,453</td><td>£37,863</td><td>£82,273</td></tr><tr><td>Net Return</td><td>£5,716</td><td>£6,151</td><td>£22,895</td><td>£36,241</td><td>£46,699</td><td>£117,702</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>