<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>£87,492</td><td>£88,804</td><td>£91,024</td><td>£93,300</td><td>£96,099</td><td>£456,720</td></tr><tr><td>Total Expenses</td><td>£71,758</td><td>£72,102</td><td>£72,522</td><td>£72,953</td><td>£73,430</td><td>£362,765</td></tr><tr><td>Profit Before Tax</td><td>£15,734</td><td>£16,703</td><td>£18,502</td><td>£20,347</td><td>£22,669</td><td>£93,955</td></tr><tr><td>Profit After Tax      </td><td>£12,745</td><td>£13,529</td><td>£14,987</td><td>£16,481</td><td>£18,362</td><td>£76,104</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£27,101</td><td>£48,374</td><td>£64,373</td><td>£139,875</td></tr><tr><td>Net Return</td><td>£12,758</td><td>£13,543</td><td>£42,087</td><td>£64,856</td><td>£82,735</td><td>£215,978</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>