<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>£71,148</td><td>£72,215</td><td>£74,021</td><td>£75,871</td><td>£78,147</td><td>£371,402</td></tr><tr><td>Total Expenses</td><td>£62,961</td><td>£63,080</td><td>£63,271</td><td>£63,467</td><td>£63,705</td><td>£316,484</td></tr><tr><td>Profit Before Tax</td><td>£8,187</td><td>£9,136</td><td>£10,750</td><td>£12,404</td><td>£14,442</td><td>£54,918</td></tr><tr><td>Profit After Tax      </td><td>£6,631</td><td>£7,400</td><td>£8,707</td><td>£10,047</td><td>£11,698</td><td>£44,484</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£27,901</td><td>£49,802</td><td>£66,273</td><td>£144,004</td></tr><tr><td>Net Return</td><td>£6,645</td><td>£7,414</td><td>£36,608</td><td>£59,850</td><td>£77,971</td><td>£188,487</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>7%</td><td>12%</td><td>16%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>