<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>£75,216</td><td>£76,344</td><td>£78,253</td><td>£80,209</td><td>£82,615</td><td>£392,638</td></tr><tr><td>Total Expenses</td><td>£61,765</td><td>£62,062</td><td>£62,426</td><td>£62,797</td><td>£63,209</td><td>£312,259</td></tr><tr><td>Profit Before Tax</td><td>£13,451</td><td>£14,282</td><td>£15,827</td><td>£17,412</td><td>£19,407</td><td>£80,379</td></tr><tr><td>Profit After Tax      </td><td>£10,895</td><td>£11,568</td><td>£12,820</td><td>£14,104</td><td>£15,719</td><td>£65,107</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,300</td><td>£41,591</td><td>£55,346</td><td>£120,261</td></tr><tr><td>Net Return</td><td>£10,907</td><td>£11,580</td><td>£36,121</td><td>£55,695</td><td>£71,066</td><td>£185,368</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>