<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>£49,224</td><td>£49,962</td><td>£51,211</td><td>£52,492</td><td>£54,066</td><td>£256,956</td></tr><tr><td>Total Expenses</td><td>£42,432</td><td>£42,551</td><td>£42,719</td><td>£42,891</td><td>£43,091</td><td>£213,684</td></tr><tr><td>Profit Before Tax</td><td>£6,792</td><td>£7,411</td><td>£8,492</td><td>£9,601</td><td>£10,975</td><td>£43,271</td></tr><tr><td>Profit After Tax      </td><td>£5,502</td><td>£6,003</td><td>£6,879</td><td>£7,776</td><td>£8,890</td><td>£35,050</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,900</td><td>£31,952</td><td>£42,519</td><td>£92,390</td></tr><tr><td>Net Return</td><td>£5,511</td><td>£6,012</td><td>£24,779</td><td>£39,729</td><td>£51,409</td><td>£127,439</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>