<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>£67,032</td><td>£68,037</td><td>£69,738</td><td>£71,482</td><td>£73,626</td><td>£349,916</td></tr><tr><td>Total Expenses</td><td>£48,862</td><td>£48,974</td><td>£49,155</td><td>£49,340</td><td>£49,565</td><td>£245,896</td></tr><tr><td>Profit Before Tax</td><td>£18,170</td><td>£19,063</td><td>£20,584</td><td>£22,142</td><td>£24,061</td><td>£104,020</td></tr><tr><td>Profit After Tax      </td><td>£14,718</td><td>£15,441</td><td>£16,673</td><td>£17,935</td><td>£19,489</td><td>£84,256</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£21,000</td><td>£37,486</td><td>£49,883</td><td>£108,390</td></tr><tr><td>Net Return</td><td>£14,728</td><td>£15,452</td><td>£37,673</td><td>£55,421</td><td>£69,372</td><td>£192,646</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>