<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>£69,732</td><td>£70,778</td><td>£72,547</td><td>£74,361</td><td>£76,592</td><td>£364,010</td></tr><tr><td>Total Expenses</td><td>£51,822</td><td>£51,973</td><td>£52,193</td><td>£52,418</td><td>£52,684</td><td>£261,089</td></tr><tr><td>Profit Before Tax</td><td>£17,910</td><td>£18,805</td><td>£20,355</td><td>£21,943</td><td>£23,908</td><td>£102,921</td></tr><tr><td>Profit After Tax      </td><td>£14,507</td><td>£15,232</td><td>£16,487</td><td>£17,774</td><td>£19,366</td><td>£83,366</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£21,600</td><td>£38,557</td><td>£51,308</td><td>£111,487</td></tr><tr><td>Net Return</td><td>£14,518</td><td>£15,243</td><td>£38,088</td><td>£56,331</td><td>£70,674</td><td>£194,853</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>