<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>£69,732</td><td>£70,778</td><td>£72,547</td><td>£74,361</td><td>£76,592</td><td>£364,010</td></tr><tr><td>Total Expenses</td><td>£57,295</td><td>£57,572</td><td>£57,909</td><td>£58,254</td><td>£58,637</td><td>£289,667</td></tr><tr><td>Profit Before Tax</td><td>£12,437</td><td>£13,206</td><td>£14,638</td><td>£16,107</td><td>£17,955</td><td>£74,343</td></tr><tr><td>Profit After Tax      </td><td>£10,074</td><td>£10,697</td><td>£11,857</td><td>£13,046</td><td>£14,544</td><td>£60,218</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£21,600</td><td>£38,557</td><td>£51,308</td><td>£111,487</td></tr><tr><td>Net Return</td><td>£10,085</td><td>£10,708</td><td>£33,457</td><td>£51,603</td><td>£65,852</td><td>£171,705</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>