<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>£52,308</td><td>£53,093</td><td>£54,420</td><td>£55,780</td><td>£57,454</td><td>£273,055</td></tr><tr><td>Total Expenses</td><td>£39,455</td><td>£39,545</td><td>£39,688</td><td>£39,835</td><td>£40,013</td><td>£198,535</td></tr><tr><td>Profit Before Tax</td><td>£12,853</td><td>£13,548</td><td>£14,732</td><td>£15,945</td><td>£17,441</td><td>£74,520</td></tr><tr><td>Profit After Tax      </td><td>£10,411</td><td>£10,974</td><td>£11,933</td><td>£12,916</td><td>£14,127</td><td>£60,361</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,000</td><td>£30,346</td><td>£40,381</td><td>£87,744</td></tr><tr><td>Net Return</td><td>£10,420</td><td>£10,982</td><td>£28,933</td><td>£43,261</td><td>£54,508</td><td>£148,105</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>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>