<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>£81,036</td><td>£82,252</td><td>£84,308</td><td>£86,416</td><td>£89,008</td><td>£423,019</td></tr><tr><td>Total Expenses</td><td>£66,499</td><td>£66,818</td><td>£67,209</td><td>£67,608</td><td>£68,051</td><td>£336,184</td></tr><tr><td>Profit Before Tax</td><td>£14,537</td><td>£15,433</td><td>£17,099</td><td>£18,807</td><td>£20,957</td><td>£86,835</td></tr><tr><td>Profit After Tax      </td><td>£11,775</td><td>£12,501</td><td>£13,850</td><td>£15,234</td><td>£16,975</td><td>£70,336</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£25,101</td><td>£44,804</td><td>£59,622</td><td>£129,552</td></tr><tr><td>Net Return</td><td>£11,788</td><td>£12,514</td><td>£38,951</td><td>£60,038</td><td>£76,597</td><td>£199,888</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>45%</td></tr></tbody></table></div></div></template></turbo-stream>