<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>£62,160</td><td>£63,092</td><td>£64,670</td><td>£66,286</td><td>£68,275</td><td>£324,484</td></tr><tr><td>Total Expenses</td><td>£34,842</td><td>£35,106</td><td>£35,422</td><td>£35,746</td><td>£36,103</td><td>£177,219</td></tr><tr><td>Profit Before Tax</td><td>£27,318</td><td>£27,987</td><td>£29,247</td><td>£30,540</td><td>£32,172</td><td>£147,264</td></tr><tr><td>Profit After Tax      </td><td>£22,127</td><td>£22,669</td><td>£23,690</td><td>£24,738</td><td>£26,059</td><td>£119,284</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,700</td><td>£19,100</td><td>£25,416</td><td>£55,227</td></tr><tr><td>Net Return</td><td>£22,133</td><td>£22,675</td><td>£34,391</td><td>£43,837</td><td>£51,476</td><td>£174,511</td></tr><tr><td>Return From Rental Income (%)</td><td>13%</td><td>13%</td><td>13%</td><td>14%</td><td>15%</td><td>68%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>20%</td><td>25%</td><td>29%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>