<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>£58,212</td><td>£59,085</td><td>£60,562</td><td>£62,076</td><td>£63,939</td><td>£303,875</td></tr><tr><td>Total Expenses</td><td>£43,925</td><td>£44,059</td><td>£44,249</td><td>£44,445</td><td>£44,674</td><td>£221,352</td></tr><tr><td>Profit Before Tax</td><td>£14,287</td><td>£15,026</td><td>£16,313</td><td>£17,632</td><td>£19,265</td><td>£82,523</td></tr><tr><td>Profit After Tax      </td><td>£11,572</td><td>£12,171</td><td>£13,213</td><td>£14,282</td><td>£15,605</td><td>£66,843</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£18,200</td><td>£32,488</td><td>£43,232</td><td>£93,938</td></tr><tr><td>Net Return</td><td>£11,581</td><td>£12,180</td><td>£31,414</td><td>£46,769</td><td>£58,836</td><td>£160,781</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>