<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>£56,172</td><td>£57,015</td><td>£58,440</td><td>£59,901</td><td>£61,698</td><td>£293,225</td></tr><tr><td>Total Expenses</td><td>£46,251</td><td>£46,476</td><td>£46,750</td><td>£47,031</td><td>£47,341</td><td>£233,850</td></tr><tr><td>Profit Before Tax</td><td>£9,921</td><td>£10,538</td><td>£11,690</td><td>£12,870</td><td>£14,357</td><td>£59,376</td></tr><tr><td>Profit After Tax      </td><td>£8,036</td><td>£8,536</td><td>£9,469</td><td>£10,425</td><td>£11,629</td><td>£48,094</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,400</td><td>£31,060</td><td>£41,331</td><td>£89,809</td></tr><tr><td>Net Return</td><td>£8,044</td><td>£8,545</td><td>£26,869</td><td>£41,485</td><td>£52,961</td><td>£137,903</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>