<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>£85,224</td><td>£86,502</td><td>£88,665</td><td>£90,882</td><td>£93,608</td><td>£444,881</td></tr><tr><td>Total Expenses</td><td>£62,893</td><td>£63,067</td><td>£63,326</td><td>£63,592</td><td>£63,907</td><td>£316,786</td></tr><tr><td>Profit Before Tax</td><td>£22,331</td><td>£23,435</td><td>£25,338</td><td>£27,290</td><td>£29,701</td><td>£128,094</td></tr><tr><td>Profit After Tax      </td><td>£18,088</td><td>£18,982</td><td>£20,524</td><td>£22,105</td><td>£24,058</td><td>£103,757</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£26,401</td><td>£47,125</td><td>£62,710</td><td>£136,262</td></tr><tr><td>Net Return</td><td>£18,101</td><td>£18,996</td><td>£46,925</td><td>£69,229</td><td>£86,767</td><td>£240,018</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>