<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>£61,956</td><td>£62,885</td><td>£64,457</td><td>£66,069</td><td>£68,051</td><td>£323,419</td></tr><tr><td>Total Expenses</td><td>£48,354</td><td>£48,459</td><td>£48,627</td><td>£48,799</td><td>£49,008</td><td>£243,246</td></tr><tr><td>Profit Before Tax</td><td>£13,602</td><td>£14,427</td><td>£15,831</td><td>£17,270</td><td>£19,043</td><td>£80,172</td></tr><tr><td>Profit After Tax      </td><td>£11,017</td><td>£11,686</td><td>£12,823</td><td>£13,989</td><td>£15,425</td><td>£64,940</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£21,000</td><td>£37,486</td><td>£49,883</td><td>£108,390</td></tr><tr><td>Net Return</td><td>£11,028</td><td>£11,696</td><td>£33,823</td><td>£51,474</td><td>£65,308</td><td>£173,330</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>