<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>£73,572</td><td>£74,676</td><td>£76,542</td><td>£78,456</td><td>£80,810</td><td>£384,056</td></tr><tr><td>Total Expenses</td><td>£63,880</td><td>£64,232</td><td>£64,644</td><td>£65,066</td><td>£65,525</td><td>£323,348</td></tr><tr><td>Profit Before Tax</td><td>£9,692</td><td>£10,444</td><td>£11,898</td><td>£13,390</td><td>£15,284</td><td>£60,708</td></tr><tr><td>Profit After Tax      </td><td>£7,850</td><td>£8,459</td><td>£9,638</td><td>£10,846</td><td>£12,380</td><td>£49,173</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,200</td><td>£41,413</td><td>£55,109</td><td>£119,745</td></tr><tr><td>Net Return</td><td>£7,862</td><td>£8,471</td><td>£32,838</td><td>£52,259</td><td>£67,489</td><td>£168,919</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>