<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>£69,768</td><td>£70,815</td><td>£72,585</td><td>£74,400</td><td>£76,631</td><td>£364,198</td></tr><tr><td>Total Expenses</td><td>£58,096</td><td>£58,373</td><td>£58,711</td><td>£59,056</td><td>£59,439</td><td>£293,675</td></tr><tr><td>Profit Before Tax</td><td>£11,672</td><td>£12,442</td><td>£13,874</td><td>£15,343</td><td>£17,193</td><td>£70,524</td></tr><tr><td>Profit After Tax      </td><td>£9,454</td><td>£10,078</td><td>£11,238</td><td>£12,428</td><td>£13,926</td><td>£57,124</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£22,000</td><td>£39,271</td><td>£52,258</td><td>£113,551</td></tr><tr><td>Net Return</td><td>£9,465</td><td>£10,089</td><td>£33,239</td><td>£51,699</td><td>£66,184</td><td>£170,676</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>