<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>£63,240</td><td>£64,505</td><td>£66,117</td><td>£67,770</td><td>£69,465</td><td>£331,097</td></tr><tr><td>Total Expenses</td><td>£53,950</td><td>£54,123</td><td>£54,327</td><td>£54,536</td><td>£54,748</td><td>£271,684</td></tr><tr><td>Profit Before Tax</td><td>£9,290</td><td>£10,382</td><td>£11,790</td><td>£13,234</td><td>£14,716</td><td>£59,413</td></tr><tr><td>Profit After Tax      </td><td>£7,525</td><td>£8,409</td><td>£9,550</td><td>£10,720</td><td>£11,920</td><td>£48,124</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>£30,525</td><td>£31,869</td><td>£57,409</td><td>£72,936</td><td>£83,780</td><td>£276,518</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>33%</td></tr></tbody></table></div></div></template></turbo-stream>