<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>£64,248</td><td>£65,212</td><td>£66,842</td><td>£68,513</td><td>£70,568</td><td>£335,383</td></tr><tr><td>Total Expenses</td><td>£52,825</td><td>£53,081</td><td>£53,393</td><td>£53,712</td><td>£54,065</td><td>£267,076</td></tr><tr><td>Profit Before Tax</td><td>£11,423</td><td>£12,131</td><td>£13,449</td><td>£14,801</td><td>£16,503</td><td>£68,307</td></tr><tr><td>Profit After Tax      </td><td>£9,252</td><td>£9,826</td><td>£10,894</td><td>£11,989</td><td>£13,368</td><td>£55,329</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,900</td><td>£35,522</td><td>£47,270</td><td>£102,712</td></tr><tr><td>Net Return</td><td>£9,262</td><td>£9,836</td><td>£30,794</td><td>£47,511</td><td>£60,638</td><td>£158,041</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</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>