<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>£55,980</td><td>£56,820</td><td>£58,240</td><td>£59,696</td><td>£61,487</td><td>£292,223</td></tr><tr><td>Total Expenses</td><td>£42,314</td><td>£42,444</td><td>£42,629</td><td>£42,818</td><td>£43,040</td><td>£213,244</td></tr><tr><td>Profit Before Tax</td><td>£13,666</td><td>£14,376</td><td>£15,612</td><td>£16,878</td><td>£18,447</td><td>£78,979</td></tr><tr><td>Profit After Tax      </td><td>£11,070</td><td>£11,645</td><td>£12,645</td><td>£13,671</td><td>£14,942</td><td>£63,973</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,500</td><td>£31,238</td><td>£41,569</td><td>£90,325</td></tr><tr><td>Net Return</td><td>£11,079</td><td>£11,653</td><td>£30,146</td><td>£44,909</td><td>£56,511</td><td>£154,298</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>