<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>£77,484</td><td>£78,646</td><td>£80,612</td><td>£82,628</td><td>£85,107</td><td>£404,477</td></tr><tr><td>Total Expenses</td><td>£63,606</td><td>£63,912</td><td>£64,286</td><td>£64,669</td><td>£65,092</td><td>£321,566</td></tr><tr><td>Profit Before Tax</td><td>£13,878</td><td>£14,734</td><td>£16,326</td><td>£17,959</td><td>£20,014</td><td>£82,911</td></tr><tr><td>Profit After Tax      </td><td>£11,241</td><td>£11,934</td><td>£13,224</td><td>£14,547</td><td>£16,211</td><td>£67,158</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£24,000</td><td>£42,841</td><td>£57,009</td><td>£123,874</td></tr><tr><td>Net Return</td><td>£11,253</td><td>£11,946</td><td>£37,225</td><td>£57,388</td><td>£73,220</td><td>£191,032</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>17%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>