<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>£73,212</td><td>£74,310</td><td>£76,168</td><td>£78,072</td><td>£80,414</td><td>£382,177</td></tr><tr><td>Total Expenses</td><td>£60,135</td><td>£60,424</td><td>£60,778</td><td>£61,140</td><td>£61,541</td><td>£304,019</td></tr><tr><td>Profit Before Tax</td><td>£13,077</td><td>£13,886</td><td>£15,390</td><td>£16,932</td><td>£18,873</td><td>£78,158</td></tr><tr><td>Profit After Tax      </td><td>£10,593</td><td>£11,247</td><td>£12,466</td><td>£13,715</td><td>£15,287</td><td>£63,308</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£22,680</td><td>£40,485</td><td>£53,873</td><td>£117,061</td></tr><tr><td>Net Return</td><td>£10,604</td><td>£11,259</td><td>£35,146</td><td>£54,199</td><td>£69,161</td><td>£180,369</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>17%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>