<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>£90,384</td><td>£91,740</td><td>£94,033</td><td>£96,384</td><td>£99,276</td><td>£471,817</td></tr><tr><td>Total Expenses</td><td>£75,113</td><td>£75,468</td><td>£75,902</td><td>£76,347</td><td>£76,839</td><td>£379,670</td></tr><tr><td>Profit Before Tax</td><td>£15,271</td><td>£16,272</td><td>£18,131</td><td>£20,037</td><td>£22,436</td><td>£92,147</td></tr><tr><td>Profit After Tax      </td><td>£12,369</td><td>£13,180</td><td>£14,686</td><td>£16,230</td><td>£18,173</td><td>£74,639</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£28,501</td><td>£50,874</td><td>£67,698</td><td>£147,101</td></tr><tr><td>Net Return</td><td>£12,384</td><td>£13,194</td><td>£43,187</td><td>£67,104</td><td>£85,871</td><td>£221,739</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>8%</td><td>13%</td><td>17%</td><td>43%</td></tr></tbody></table></div></div></template></turbo-stream>