<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>£65,496</td><td>£66,478</td><td>£68,140</td><td>£69,844</td><td>£71,939</td><td>£341,898</td></tr><tr><td>Total Expenses</td><td>£49,167</td><td>£49,311</td><td>£49,520</td><td>£49,735</td><td>£49,987</td><td>£247,719</td></tr><tr><td>Profit Before Tax</td><td>£16,329</td><td>£17,167</td><td>£18,620</td><td>£20,109</td><td>£21,953</td><td>£94,179</td></tr><tr><td>Profit After Tax      </td><td>£13,227</td><td>£13,906</td><td>£15,082</td><td>£16,289</td><td>£17,782</td><td>£76,285</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,475</td><td>£36,549</td><td>£48,636</td><td>£105,680</td></tr><tr><td>Net Return</td><td>£13,237</td><td>£13,916</td><td>£35,558</td><td>£52,837</td><td>£66,417</td><td>£181,965</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>