<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>£59,820</td><td>£60,717</td><td>£62,235</td><td>£63,791</td><td>£65,705</td><td>£312,268</td></tr><tr><td>Total Expenses</td><td>£45,078</td><td>£45,214</td><td>£45,409</td><td>£45,608</td><td>£45,842</td><td>£227,151</td></tr><tr><td>Profit Before Tax</td><td>£14,742</td><td>£15,503</td><td>£16,827</td><td>£18,183</td><td>£19,863</td><td>£85,118</td></tr><tr><td>Profit After Tax      </td><td>£11,941</td><td>£12,558</td><td>£13,630</td><td>£14,728</td><td>£16,089</td><td>£68,945</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£18,700</td><td>£33,380</td><td>£44,419</td><td>£96,519</td></tr><tr><td>Net Return</td><td>£11,950</td><td>£12,567</td><td>£32,330</td><td>£48,108</td><td>£60,508</td><td>£165,464</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>