<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>£86,520</td><td>£87,818</td><td>£90,013</td><td>£92,264</td><td>£95,031</td><td>£451,646</td></tr><tr><td>Total Expenses</td><td>£70,969</td><td>£71,309</td><td>£71,725</td><td>£72,151</td><td>£72,623</td><td>£358,776</td></tr><tr><td>Profit Before Tax</td><td>£15,552</td><td>£16,509</td><td>£18,288</td><td>£20,113</td><td>£22,409</td><td>£92,870</td></tr><tr><td>Profit After Tax      </td><td>£12,597</td><td>£13,372</td><td>£14,814</td><td>£16,291</td><td>£18,151</td><td>£75,225</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£26,801</td><td>£47,839</td><td>£63,660</td><td>£138,326</td></tr><tr><td>Net Return</td><td>£12,610</td><td>£13,386</td><td>£41,614</td><td>£64,130</td><td>£81,811</td><td>£213,551</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>13%</td><td>17%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>