<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>£73,848</td><td>£74,956</td><td>£76,830</td><td>£78,750</td><td>£81,113</td><td>£385,497</td></tr><tr><td>Total Expenses</td><td>£56,995</td><td>£57,152</td><td>£57,382</td><td>£57,618</td><td>£57,897</td><td>£287,043</td></tr><tr><td>Profit Before Tax</td><td>£16,853</td><td>£17,804</td><td>£19,448</td><td>£21,132</td><td>£23,216</td><td>£98,454</td></tr><tr><td>Profit After Tax      </td><td>£13,651</td><td>£14,421</td><td>£15,753</td><td>£17,117</td><td>£18,805</td><td>£79,747</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£24,000</td><td>£42,841</td><td>£57,009</td><td>£123,874</td></tr><tr><td>Net Return</td><td>£13,663</td><td>£14,433</td><td>£39,753</td><td>£59,958</td><td>£75,814</td><td>£203,622</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>