<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>£54,828</td><td>£55,650</td><td>£57,042</td><td>£58,468</td><td>£60,222</td><td>£286,210</td></tr><tr><td>Total Expenses</td><td>£41,484</td><td>£41,613</td><td>£41,795</td><td>£41,981</td><td>£42,199</td><td>£209,072</td></tr><tr><td>Profit Before Tax</td><td>£13,344</td><td>£14,038</td><td>£15,247</td><td>£16,487</td><td>£18,023</td><td>£77,138</td></tr><tr><td>Profit After Tax      </td><td>£10,808</td><td>£11,371</td><td>£12,350</td><td>£13,354</td><td>£14,598</td><td>£62,482</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,140</td><td>£30,596</td><td>£40,714</td><td>£88,467</td></tr><tr><td>Net Return</td><td>£10,817</td><td>£11,379</td><td>£29,490</td><td>£43,950</td><td>£55,312</td><td>£150,949</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>