<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>£92,004</td><td>£93,384</td><td>£95,719</td><td>£98,112</td><td>£101,055</td><td>£480,273</td></tr><tr><td>Total Expenses</td><td>£75,438</td><td>£75,799</td><td>£76,241</td><td>£76,693</td><td>£77,195</td><td>£381,367</td></tr><tr><td>Profit Before Tax</td><td>£16,566</td><td>£17,585</td><td>£19,477</td><td>£21,418</td><td>£23,860</td><td>£98,906</td></tr><tr><td>Profit After Tax      </td><td>£13,418</td><td>£14,244</td><td>£15,777</td><td>£17,349</td><td>£19,327</td><td>£80,114</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£28,501</td><td>£50,874</td><td>£67,698</td><td>£147,101</td></tr><tr><td>Net Return</td><td>£13,432</td><td>£14,258</td><td>£44,277</td><td>£68,222</td><td>£87,025</td><td>£227,215</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>44%</td></tr></tbody></table></div></div></template></turbo-stream>