<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>£83,616</td><td>£84,870</td><td>£86,992</td><td>£89,167</td><td>£91,842</td><td>£436,487</td></tr><tr><td>Total Expenses</td><td>£61,741</td><td>£61,912</td><td>£62,167</td><td>£62,429</td><td>£62,739</td><td>£310,988</td></tr><tr><td>Profit Before Tax</td><td>£21,875</td><td>£22,958</td><td>£24,825</td><td>£26,738</td><td>£29,103</td><td>£125,499</td></tr><tr><td>Profit After Tax      </td><td>£17,719</td><td>£18,596</td><td>£20,108</td><td>£21,658</td><td>£23,573</td><td>£101,654</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£25,901</td><td>£46,232</td><td>£61,522</td><td>£133,681</td></tr><tr><td>Net Return</td><td>£17,732</td><td>£18,609</td><td>£46,009</td><td>£67,890</td><td>£85,096</td><td>£235,335</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>18%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>