<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>£67,380</td><td>£68,391</td><td>£70,100</td><td>£71,853</td><td>£74,009</td><td>£351,733</td></tr><tr><td>Total Expenses</td><td>£52,182</td><td>£52,329</td><td>£52,543</td><td>£52,762</td><td>£53,020</td><td>£262,837</td></tr><tr><td>Profit Before Tax</td><td>£15,198</td><td>£16,062</td><td>£17,557</td><td>£19,091</td><td>£20,988</td><td>£88,896</td></tr><tr><td>Profit After Tax      </td><td>£12,310</td><td>£13,010</td><td>£14,221</td><td>£15,463</td><td>£17,000</td><td>£72,005</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£21,900</td><td>£39,092</td><td>£52,021</td><td>£113,035</td></tr><tr><td>Net Return</td><td>£12,321</td><td>£13,021</td><td>£36,122</td><td>£54,556</td><td>£69,021</td><td>£185,041</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>19%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>