<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>£68,184</td><td>£69,207</td><td>£70,937</td><td>£72,710</td><td>£74,892</td><td>£355,930</td></tr><tr><td>Total Expenses</td><td>£56,787</td><td>£57,058</td><td>£57,388</td><td>£57,726</td><td>£58,100</td><td>£287,058</td></tr><tr><td>Profit Before Tax</td><td>£11,397</td><td>£12,149</td><td>£13,549</td><td>£14,985</td><td>£16,792</td><td>£68,872</td></tr><tr><td>Profit After Tax      </td><td>£9,232</td><td>£9,841</td><td>£10,975</td><td>£12,138</td><td>£13,601</td><td>£55,786</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£21,500</td><td>£38,378</td><td>£51,071</td><td>£110,971</td></tr><tr><td>Net Return</td><td>£9,242</td><td>£9,852</td><td>£32,475</td><td>£50,516</td><td>£64,672</td><td>£166,757</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>14%</td><td>17%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>