<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>£39,264</td><td>£39,853</td><td>£40,849</td><td>£41,871</td><td>£43,127</td><td>£204,963</td></tr><tr><td>Total Expenses</td><td>£28,827</td><td>£28,897</td><td>£29,007</td><td>£29,120</td><td>£29,257</td><td>£145,108</td></tr><tr><td>Profit Before Tax</td><td>£10,437</td><td>£10,956</td><td>£11,842</td><td>£12,750</td><td>£13,870</td><td>£59,856</td></tr><tr><td>Profit After Tax      </td><td>£8,454</td><td>£8,874</td><td>£9,592</td><td>£10,328</td><td>£11,235</td><td>£48,483</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,300</td><td>£21,956</td><td>£29,217</td><td>£63,486</td></tr><tr><td>Net Return</td><td>£8,461</td><td>£8,881</td><td>£21,892</td><td>£32,284</td><td>£40,452</td><td>£111,969</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>