<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>£85,728</td><td>£87,014</td><td>£89,189</td><td>£91,419</td><td>£94,162</td><td>£447,512</td></tr><tr><td>Total Expenses</td><td>£63,737</td><td>£63,912</td><td>£64,172</td><td>£64,439</td><td>£64,756</td><td>£321,017</td></tr><tr><td>Profit Before Tax</td><td>£21,991</td><td>£23,102</td><td>£25,017</td><td>£26,980</td><td>£29,405</td><td>£126,495</td></tr><tr><td>Profit After Tax      </td><td>£17,812</td><td>£18,713</td><td>£20,264</td><td>£21,854</td><td>£23,818</td><td>£102,461</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£26,801</td><td>£47,839</td><td>£63,660</td><td>£138,326</td></tr><tr><td>Net Return</td><td>£17,826</td><td>£18,726</td><td>£47,064</td><td>£69,693</td><td>£87,478</td><td>£240,787</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>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>18%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>