<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>£54,564</td><td>£55,382</td><td>£56,767</td><td>£58,186</td><td>£59,932</td><td>£284,831</td></tr><tr><td>Total Expenses</td><td>£44,938</td><td>£45,157</td><td>£45,423</td><td>£45,696</td><td>£45,997</td><td>£227,210</td></tr><tr><td>Profit Before Tax</td><td>£9,626</td><td>£10,226</td><td>£11,344</td><td>£12,491</td><td>£13,935</td><td>£57,621</td></tr><tr><td>Profit After Tax      </td><td>£7,797</td><td>£8,283</td><td>£9,189</td><td>£10,117</td><td>£11,287</td><td>£46,673</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,900</td><td>£30,167</td><td>£40,144</td><td>£87,228</td></tr><tr><td>Net Return</td><td>£7,806</td><td>£8,291</td><td>£26,089</td><td>£40,285</td><td>£51,431</td><td>£133,901</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>