<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>£57,492</td><td>£58,642</td><td>£60,108</td><td>£61,611</td><td>£63,151</td><td>£301,003</td></tr><tr><td>Total Expenses</td><td>£51,875</td><td>£52,002</td><td>£52,159</td><td>£52,321</td><td>£52,485</td><td>£260,842</td></tr><tr><td>Profit Before Tax</td><td>£5,617</td><td>£6,640</td><td>£7,949</td><td>£9,290</td><td>£10,666</td><td>£40,161</td></tr><tr><td>Profit After Tax      </td><td>£4,549</td><td>£5,378</td><td>£6,438</td><td>£7,525</td><td>£8,639</td><td>£32,530</td></tr><tr><td>Change In Property Value</td><td>£23,000</td><td>£23,460</td><td>£47,858</td><td>£62,216</td><td>£71,859</td><td>£228,394</td></tr><tr><td>Net Return</td><td>£27,549</td><td>£28,838</td><td>£54,297</td><td>£69,741</td><td>£80,499</td><td>£260,924</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>4%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>6%</td><td>8%</td><td>10%</td><td>31%</td></tr></tbody></table></div></div></template></turbo-stream>