<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>£43,260</td><td>£43,909</td><td>£45,007</td><td>£46,132</td><td>£47,516</td><td>£225,823</td></tr><tr><td>Total Expenses</td><td>£35,734</td><td>£35,910</td><td>£36,124</td><td>£36,342</td><td>£36,583</td><td>£180,693</td></tr><tr><td>Profit Before Tax</td><td>£7,526</td><td>£7,999</td><td>£8,883</td><td>£9,790</td><td>£10,932</td><td>£45,130</td></tr><tr><td>Profit After Tax      </td><td>£6,096</td><td>£6,479</td><td>£7,195</td><td>£7,930</td><td>£8,855</td><td>£36,555</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,400</td><td>£23,919</td><td>£31,830</td><td>£69,163</td></tr><tr><td>Net Return</td><td>£6,103</td><td>£6,486</td><td>£20,596</td><td>£31,849</td><td>£40,685</td><td>£105,718</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>