<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>£54,816</td><td>£55,638</td><td>£57,029</td><td>£58,455</td><td>£60,209</td><td>£286,147</td></tr><tr><td>Total Expenses</td><td>£45,148</td><td>£45,367</td><td>£45,635</td><td>£45,909</td><td>£46,212</td><td>£228,271</td></tr><tr><td>Profit Before Tax</td><td>£9,668</td><td>£10,271</td><td>£11,394</td><td>£12,546</td><td>£13,997</td><td>£57,876</td></tr><tr><td>Profit After Tax      </td><td>£7,831</td><td>£8,319</td><td>£9,229</td><td>£10,162</td><td>£11,337</td><td>£46,880</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,980</td><td>£30,310</td><td>£40,334</td><td>£87,641</td></tr><tr><td>Net Return</td><td>£7,840</td><td>£8,328</td><td>£26,210</td><td>£40,472</td><td>£51,671</td><td>£134,521</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>