<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>£79,284</td><td>£80,473</td><td>£82,485</td><td>£84,547</td><td>£87,084</td><td>£413,873</td></tr><tr><td>Total Expenses</td><td>£65,950</td><td>£66,263</td><td>£66,645</td><td>£67,036</td><td>£67,470</td><td>£333,364</td></tr><tr><td>Profit Before Tax</td><td>£13,334</td><td>£14,210</td><td>£15,840</td><td>£17,511</td><td>£19,614</td><td>£80,509</td></tr><tr><td>Profit After Tax      </td><td>£10,800</td><td>£11,510</td><td>£12,830</td><td>£14,184</td><td>£15,887</td><td>£65,212</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£25,001</td><td>£44,626</td><td>£59,384</td><td>£129,036</td></tr><tr><td>Net Return</td><td>£10,813</td><td>£11,523</td><td>£37,831</td><td>£58,810</td><td>£75,272</td><td>£194,248</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>3%</td><td>9%</td><td>13%</td><td>17%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>