<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>£67,200</td><td>£68,208</td><td>£69,913</td><td>£71,661</td><td>£73,811</td><td>£350,793</td></tr><tr><td>Total Expenses</td><td>£36,453</td><td>£36,600</td><td>£36,813</td><td>£37,032</td><td>£37,289</td><td>£184,187</td></tr><tr><td>Profit Before Tax</td><td>£30,747</td><td>£31,608</td><td>£33,100</td><td>£34,629</td><td>£36,521</td><td>£166,606</td></tr><tr><td>Profit After Tax      </td><td>£24,905</td><td>£25,603</td><td>£26,811</td><td>£28,050</td><td>£29,582</td><td>£134,951</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,980</td><td>£24,955</td><td>£33,208</td><td>£72,157</td></tr><tr><td>Net Return</td><td>£24,912</td><td>£25,610</td><td>£40,791</td><td>£53,005</td><td>£62,790</td><td>£207,108</td></tr><tr><td>Return From Rental Income (%)</td><td>11%</td><td>11%</td><td>11%</td><td>12%</td><td>13%</td><td>58%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>17%</td><td>23%</td><td>27%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>