<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>£42,780</td><td>£43,422</td><td>£44,507</td><td>£45,620</td><td>£46,989</td><td>£223,317</td></tr><tr><td>Total Expenses</td><td>£33,542</td><td>£33,618</td><td>£33,737</td><td>£33,860</td><td>£34,007</td><td>£168,764</td></tr><tr><td>Profit Before Tax</td><td>£9,238</td><td>£9,804</td><td>£10,770</td><td>£11,760</td><td>£12,981</td><td>£54,553</td></tr><tr><td>Profit After Tax      </td><td>£7,482</td><td>£7,941</td><td>£8,724</td><td>£9,526</td><td>£10,515</td><td>£44,188</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,500</td><td>£25,883</td><td>£34,443</td><td>£74,841</td></tr><tr><td>Net Return</td><td>£7,490</td><td>£7,948</td><td>£23,224</td><td>£35,409</td><td>£44,958</td><td>£119,029</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>