<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>£96,852</td><td>£98,305</td><td>£100,762</td><td>£103,281</td><td>£106,380</td><td>£505,581</td></tr><tr><td>Total Expenses</td><td>£71,198</td><td>£71,389</td><td>£71,678</td><td>£71,973</td><td>£72,326</td><td>£358,564</td></tr><tr><td>Profit Before Tax</td><td>£25,654</td><td>£26,916</td><td>£29,085</td><td>£31,308</td><td>£34,054</td><td>£147,017</td></tr><tr><td>Profit After Tax      </td><td>£20,780</td><td>£21,802</td><td>£23,559</td><td>£25,359</td><td>£27,584</td><td>£119,084</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£15</td><td>£30,001</td><td>£53,551</td><td>£71,261</td><td>£154,843</td></tr><tr><td>Net Return</td><td>£20,795</td><td>£21,817</td><td>£53,559</td><td>£78,911</td><td>£98,845</td><td>£273,926</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>