<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>£74,244</td><td>£75,729</td><td>£77,622</td><td>£79,563</td><td>£81,552</td><td>£388,709</td></tr><tr><td>Total Expenses</td><td>£62,986</td><td>£63,180</td><td>£63,412</td><td>£63,650</td><td>£63,892</td><td>£317,120</td></tr><tr><td>Profit Before Tax</td><td>£11,258</td><td>£12,549</td><td>£14,210</td><td>£15,912</td><td>£17,660</td><td>£71,589</td></tr><tr><td>Profit After Tax      </td><td>£9,119</td><td>£10,164</td><td>£11,510</td><td>£12,889</td><td>£14,304</td><td>£57,987</td></tr><tr><td>Change In Property Value</td><td>£27,000</td><td>£27,540</td><td>£56,182</td><td>£73,036</td><td>£84,357</td><td>£268,114</td></tr><tr><td>Net Return</td><td>£36,119</td><td>£37,704</td><td>£67,691</td><td>£85,925</td><td>£98,661</td><td>£326,101</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>8%</td><td>10%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>