<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>£57,168</td><td>£58,026</td><td>£59,476</td><td>£60,963</td><td>£62,792</td><td>£298,425</td></tr><tr><td>Total Expenses</td><td>£47,482</td><td>£47,710</td><td>£47,989</td><td>£48,274</td><td>£48,589</td><td>£240,044</td></tr><tr><td>Profit Before Tax</td><td>£9,686</td><td>£10,315</td><td>£11,487</td><td>£12,689</td><td>£14,203</td><td>£58,380</td></tr><tr><td>Profit After Tax      </td><td>£7,846</td><td>£8,355</td><td>£9,305</td><td>£10,278</td><td>£11,504</td><td>£47,288</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,920</td><td>£31,988</td><td>£42,567</td><td>£92,493</td></tr><tr><td>Net Return</td><td>£7,855</td><td>£8,364</td><td>£27,225</td><td>£42,266</td><td>£54,071</td><td>£139,781</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>