<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>£84,360</td><td>£85,625</td><td>£87,766</td><td>£89,960</td><td>£92,659</td><td>£440,371</td></tr><tr><td>Total Expenses</td><td>£70,139</td><td>£70,471</td><td>£70,877</td><td>£71,292</td><td>£71,753</td><td>£354,531</td></tr><tr><td>Profit Before Tax</td><td>£14,221</td><td>£15,155</td><td>£16,889</td><td>£18,668</td><td>£20,906</td><td>£85,839</td></tr><tr><td>Profit After Tax      </td><td>£11,519</td><td>£12,275</td><td>£13,680</td><td>£15,121</td><td>£16,934</td><td>£69,530</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£26,601</td><td>£47,482</td><td>£63,185</td><td>£137,294</td></tr><tr><td>Net Return</td><td>£11,533</td><td>£12,289</td><td>£40,281</td><td>£62,603</td><td>£80,119</td><td>£206,824</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>8%</td><td>13%</td><td>17%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>