<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>£57,192</td><td>£58,050</td><td>£59,501</td><td>£60,989</td><td>£62,818</td><td>£298,550</td></tr><tr><td>Total Expenses</td><td>£49,862</td><td>£49,959</td><td>£50,115</td><td>£50,275</td><td>£50,468</td><td>£250,678</td></tr><tr><td>Profit Before Tax</td><td>£7,330</td><td>£8,091</td><td>£9,386</td><td>£10,714</td><td>£12,350</td><td>£47,872</td></tr><tr><td>Profit After Tax      </td><td>£5,938</td><td>£6,554</td><td>£7,603</td><td>£8,678</td><td>£10,004</td><td>£38,776</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£22,000</td><td>£39,271</td><td>£52,258</td><td>£113,551</td></tr><tr><td>Net Return</td><td>£5,949</td><td>£6,565</td><td>£29,603</td><td>£47,949</td><td>£62,262</td><td>£152,327</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>8%</td><td>13%</td><td>16%</td><td>40%</td></tr></tbody></table></div></div></template></turbo-stream>