<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>£56,256</td><td>£57,100</td><td>£58,527</td><td>£59,991</td><td>£61,790</td><td>£293,664</td></tr><tr><td>Total Expenses</td><td>£48,213</td><td>£48,344</td><td>£48,529</td><td>£48,719</td><td>£48,942</td><td>£242,747</td></tr><tr><td>Profit Before Tax</td><td>£8,043</td><td>£8,756</td><td>£9,998</td><td>£11,271</td><td>£12,848</td><td>£50,917</td></tr><tr><td>Profit After Tax      </td><td>£6,515</td><td>£7,093</td><td>£8,098</td><td>£9,130</td><td>£10,407</td><td>£41,242</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,460</td><td>£36,522</td><td>£48,600</td><td>£105,603</td></tr><tr><td>Net Return</td><td>£6,525</td><td>£7,103</td><td>£28,559</td><td>£45,651</td><td>£59,007</td><td>£146,845</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>