<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>£68,748</td><td>£70,123</td><td>£71,876</td><td>£73,673</td><td>£75,515</td><td>£359,935</td></tr><tr><td>Total Expenses</td><td>£58,469</td><td>£58,652</td><td>£58,870</td><td>£59,094</td><td>£59,321</td><td>£294,405</td></tr><tr><td>Profit Before Tax</td><td>£10,279</td><td>£11,471</td><td>£13,006</td><td>£14,579</td><td>£16,194</td><td>£65,529</td></tr><tr><td>Profit After Tax      </td><td>£8,326</td><td>£9,291</td><td>£10,535</td><td>£11,809</td><td>£13,117</td><td>£53,079</td></tr><tr><td>Change In Property Value</td><td>£25,000</td><td>£25,500</td><td>£52,020</td><td>£67,626</td><td>£78,108</td><td>£248,254</td></tr><tr><td>Net Return</td><td>£33,326</td><td>£34,791</td><td>£62,555</td><td>£79,435</td><td>£91,225</td><td>£301,333</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>6%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>7%</td><td>9%</td><td>10%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>