<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>£57,588</td><td>£58,452</td><td>£59,913</td><td>£61,411</td><td>£63,253</td><td>£300,617</td></tr><tr><td>Total Expenses</td><td>£43,149</td><td>£43,281</td><td>£43,470</td><td>£43,664</td><td>£43,891</td><td>£217,455</td></tr><tr><td>Profit Before Tax</td><td>£14,439</td><td>£15,171</td><td>£16,443</td><td>£17,747</td><td>£19,362</td><td>£83,162</td></tr><tr><td>Profit After Tax      </td><td>£11,696</td><td>£12,288</td><td>£13,319</td><td>£14,375</td><td>£15,684</td><td>£67,361</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,840</td><td>£31,845</td><td>£42,377</td><td>£92,080</td></tr><tr><td>Net Return</td><td>£11,705</td><td>£12,297</td><td>£31,159</td><td>£46,220</td><td>£58,060</td><td>£159,441</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>