<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>£44,004</td><td>£44,664</td><td>£45,781</td><td>£46,925</td><td>£48,333</td><td>£229,707</td></tr><tr><td>Total Expenses</td><td>£36,640</td><td>£36,718</td><td>£36,840</td><td>£36,966</td><td>£37,117</td><td>£184,282</td></tr><tr><td>Profit Before Tax</td><td>£7,364</td><td>£7,946</td><td>£8,940</td><td>£9,959</td><td>£11,216</td><td>£45,425</td></tr><tr><td>Profit After Tax      </td><td>£5,965</td><td>£6,436</td><td>£7,242</td><td>£8,067</td><td>£9,085</td><td>£36,795</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>£5,973</td><td>£6,444</td><td>£23,242</td><td>£36,628</td><td>£47,091</td><td>£119,377</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>44%</td></tr></tbody></table></div></div></template></turbo-stream>