<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>£46,200</td><td>£46,893</td><td>£48,065</td><td>£49,267</td><td>£50,745</td><td>£241,170</td></tr><tr><td>Total Expenses</td><td>£32,893</td><td>£32,973</td><td>£33,101</td><td>£33,232</td><td>£33,391</td><td>£165,590</td></tr><tr><td>Profit Before Tax</td><td>£13,308</td><td>£13,920</td><td>£14,964</td><td>£16,035</td><td>£17,354</td><td>£75,580</td></tr><tr><td>Profit After Tax      </td><td>£10,779</td><td>£11,275</td><td>£12,121</td><td>£12,988</td><td>£14,057</td><td>£61,220</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,000</td><td>£24,990</td><td>£33,255</td><td>£72,260</td></tr><tr><td>Net Return</td><td>£10,786</td><td>£11,282</td><td>£26,121</td><td>£37,978</td><td>£47,312</td><td>£133,480</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>11%</td><td>16%</td><td>20%</td><td>57%</td></tr></tbody></table></div></div></template></turbo-stream>