<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>£73,704</td><td>£74,810</td><td>£76,680</td><td>£78,597</td><td>£80,955</td><td>£384,745</td></tr><tr><td>Total Expenses</td><td>£53,013</td><td>£53,169</td><td>£53,399</td><td>£53,635</td><td>£53,913</td><td>£267,130</td></tr><tr><td>Profit Before Tax</td><td>£20,691</td><td>£21,640</td><td>£23,280</td><td>£24,962</td><td>£27,041</td><td>£117,615</td></tr><tr><td>Profit After Tax      </td><td>£16,760</td><td>£17,528</td><td>£18,857</td><td>£20,219</td><td>£21,903</td><td>£95,268</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£22,000</td><td>£39,271</td><td>£52,258</td><td>£113,551</td></tr><tr><td>Net Return</td><td>£16,771</td><td>£17,539</td><td>£40,858</td><td>£59,490</td><td>£74,162</td><td>£208,819</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>5%</td><td>11%</td><td>16%</td><td>19%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>