<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>£61,536</td><td>£62,459</td><td>£64,021</td><td>£65,621</td><td>£67,590</td><td>£321,226</td></tr><tr><td>Total Expenses</td><td>£46,329</td><td>£46,432</td><td>£46,599</td><td>£46,770</td><td>£46,978</td><td>£233,108</td></tr><tr><td>Profit Before Tax</td><td>£15,207</td><td>£16,027</td><td>£17,421</td><td>£18,851</td><td>£20,612</td><td>£88,118</td></tr><tr><td>Profit After Tax      </td><td>£12,318</td><td>£12,982</td><td>£14,111</td><td>£15,269</td><td>£16,696</td><td>£71,375</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,000</td><td>£35,701</td><td>£47,507</td><td>£103,229</td></tr><tr><td>Net Return</td><td>£12,328</td><td>£12,992</td><td>£34,112</td><td>£50,970</td><td>£64,203</td><td>£174,604</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>