<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>£51,648</td><td>£52,423</td><td>£53,733</td><td>£55,077</td><td>£56,729</td><td>£269,610</td></tr><tr><td>Total Expenses</td><td>£44,205</td><td>£44,450</td><td>£44,738</td><td>£45,033</td><td>£45,353</td><td>£223,779</td></tr><tr><td>Profit Before Tax</td><td>£7,443</td><td>£7,973</td><td>£8,995</td><td>£10,044</td><td>£11,375</td><td>£45,831</td></tr><tr><td>Profit After Tax      </td><td>£6,029</td><td>£6,458</td><td>£7,286</td><td>£8,136</td><td>£9,214</td><td>£37,123</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,000</td><td>£28,561</td><td>£38,006</td><td>£82,583</td></tr><tr><td>Net Return</td><td>£6,037</td><td>£6,466</td><td>£23,286</td><td>£36,696</td><td>£47,220</td><td>£119,706</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>14%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>