<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>£62,520</td><td>£63,458</td><td>£65,044</td><td>£66,670</td><td>£68,670</td><td>£326,363</td></tr><tr><td>Total Expenses</td><td>£51,886</td><td>£52,135</td><td>£52,438</td><td>£52,749</td><td>£53,093</td><td>£262,300</td></tr><tr><td>Profit Before Tax</td><td>£10,635</td><td>£11,323</td><td>£12,606</td><td>£13,921</td><td>£15,577</td><td>£64,063</td></tr><tr><td>Profit After Tax      </td><td>£8,614</td><td>£9,172</td><td>£10,211</td><td>£11,276</td><td>£12,618</td><td>£51,891</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,600</td><td>£34,987</td><td>£46,557</td><td>£101,164</td></tr><tr><td>Net Return</td><td>£8,624</td><td>£9,182</td><td>£29,811</td><td>£46,263</td><td>£59,175</td><td>£153,055</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>