<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>£57,468</td><td>£58,330</td><td>£59,788</td><td>£61,283</td><td>£63,121</td><td>£299,991</td></tr><tr><td>Total Expenses</td><td>£43,058</td><td>£43,190</td><td>£43,379</td><td>£43,572</td><td>£43,798</td><td>£216,996</td></tr><tr><td>Profit Before Tax</td><td>£14,410</td><td>£15,140</td><td>£16,410</td><td>£17,711</td><td>£19,323</td><td>£82,995</td></tr><tr><td>Profit After Tax      </td><td>£11,672</td><td>£12,264</td><td>£13,292</td><td>£14,346</td><td>£15,652</td><td>£67,226</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,800</td><td>£31,774</td><td>£42,282</td><td>£91,873</td></tr><tr><td>Net Return</td><td>£11,681</td><td>£12,273</td><td>£31,092</td><td>£46,120</td><td>£57,933</td><td>£159,099</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>53%</td></tr></tbody></table></div></div></template></turbo-stream>