<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>£78,624</td><td>£79,803</td><td>£81,798</td><td>£83,843</td><td>£86,359</td><td>£410,428</td></tr><tr><td>Total Expenses</td><td>£67,008</td><td>£67,319</td><td>£67,698</td><td>£68,086</td><td>£68,516</td><td>£338,626</td></tr><tr><td>Profit Before Tax</td><td>£11,616</td><td>£12,485</td><td>£14,101</td><td>£15,758</td><td>£17,843</td><td>£71,802</td></tr><tr><td>Profit After Tax      </td><td>£9,409</td><td>£10,113</td><td>£11,422</td><td>£12,764</td><td>£14,453</td><td>£58,159</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£25,601</td><td>£45,697</td><td>£60,810</td><td>£132,133</td></tr><tr><td>Net Return</td><td>£9,421</td><td>£10,125</td><td>£37,022</td><td>£58,461</td><td>£75,262</td><td>£190,292</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>8%</td><td>13%</td><td>17%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>