<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>£44,532</td><td>£45,200</td><td>£46,330</td><td>£47,488</td><td>£48,913</td><td>£232,463</td></tr><tr><td>Total Expenses</td><td>£38,171</td><td>£38,351</td><td>£38,571</td><td>£38,795</td><td>£39,043</td><td>£192,931</td></tr><tr><td>Profit Before Tax</td><td>£6,361</td><td>£6,849</td><td>£7,759</td><td>£8,693</td><td>£9,870</td><td>£39,532</td></tr><tr><td>Profit After Tax      </td><td>£5,153</td><td>£5,547</td><td>£6,285</td><td>£7,041</td><td>£7,994</td><td>£32,021</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,500</td><td>£25,883</td><td>£34,443</td><td>£74,841</td></tr><tr><td>Net Return</td><td>£5,160</td><td>£5,555</td><td>£20,785</td><td>£32,924</td><td>£42,437</td><td>£106,862</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>18%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>