<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>£56,616</td><td>£57,465</td><td>£58,902</td><td>£60,374</td><td>£62,186</td><td>£295,543</td></tr><tr><td>Total Expenses</td><td>£41,187</td><td>£41,318</td><td>£41,505</td><td>£41,696</td><td>£41,919</td><td>£207,624</td></tr><tr><td>Profit Before Tax</td><td>£15,429</td><td>£16,147</td><td>£17,397</td><td>£18,679</td><td>£20,266</td><td>£87,919</td></tr><tr><td>Profit After Tax      </td><td>£12,498</td><td>£13,079</td><td>£14,092</td><td>£15,130</td><td>£16,416</td><td>£71,214</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,900</td><td>£30,167</td><td>£40,144</td><td>£87,228</td></tr><tr><td>Net Return</td><td>£12,506</td><td>£13,088</td><td>£30,992</td><td>£45,297</td><td>£56,559</td><td>£158,442</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>5%</td><td>11%</td><td>16%</td><td>20%</td><td>56%</td></tr></tbody></table></div></div></template></turbo-stream>