<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>£83,196</td><td>£84,444</td><td>£86,555</td><td>£88,719</td><td>£91,380</td><td>£434,294</td></tr><tr><td>Total Expenses</td><td>£61,897</td><td>£62,068</td><td>£62,322</td><td>£62,582</td><td>£62,891</td><td>£311,760</td></tr><tr><td>Profit Before Tax</td><td>£21,299</td><td>£22,376</td><td>£24,233</td><td>£26,137</td><td>£28,489</td><td>£122,534</td></tr><tr><td>Profit After Tax      </td><td>£17,252</td><td>£18,125</td><td>£19,629</td><td>£21,171</td><td>£23,076</td><td>£99,253</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£26,001</td><td>£46,411</td><td>£61,760</td><td>£134,197</td></tr><tr><td>Net Return</td><td>£17,265</td><td>£18,138</td><td>£45,629</td><td>£67,582</td><td>£84,836</td><td>£233,450</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>51%</td></tr></tbody></table></div></div></template></turbo-stream>