<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>£60,888</td><td>£61,801</td><td>£63,346</td><td>£64,930</td><td>£66,878</td><td>£317,844</td></tr><tr><td>Total Expenses</td><td>£48,997</td><td>£49,199</td><td>£49,457</td><td>£49,721</td><td>£50,019</td><td>£247,393</td></tr><tr><td>Profit Before Tax</td><td>£11,891</td><td>£12,602</td><td>£13,889</td><td>£15,209</td><td>£16,859</td><td>£70,451</td></tr><tr><td>Profit After Tax      </td><td>£9,632</td><td>£10,208</td><td>£11,250</td><td>£12,319</td><td>£13,656</td><td>£57,065</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,200</td><td>£34,273</td><td>£45,607</td><td>£99,099</td></tr><tr><td>Net Return</td><td>£9,641</td><td>£10,217</td><td>£30,451</td><td>£46,592</td><td>£59,263</td><td>£156,165</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>