<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>£64,620</td><td>£65,589</td><td>£67,229</td><td>£68,910</td><td>£70,977</td><td>£337,325</td></tr><tr><td>Total Expenses</td><td>£48,621</td><td>£48,729</td><td>£48,904</td><td>£49,083</td><td>£49,300</td><td>£244,637</td></tr><tr><td>Profit Before Tax</td><td>£15,999</td><td>£16,860</td><td>£18,325</td><td>£19,827</td><td>£21,677</td><td>£92,688</td></tr><tr><td>Profit After Tax      </td><td>£12,959</td><td>£13,657</td><td>£14,843</td><td>£16,060</td><td>£17,558</td><td>£75,077</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£21,000</td><td>£37,486</td><td>£49,883</td><td>£108,390</td></tr><tr><td>Net Return</td><td>£12,970</td><td>£13,667</td><td>£35,844</td><td>£53,545</td><td>£67,441</td><td>£183,467</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>