<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>£51,708</td><td>£52,484</td><td>£53,796</td><td>£55,141</td><td>£56,795</td><td>£269,923</td></tr><tr><td>Total Expenses</td><td>£37,806</td><td>£37,895</td><td>£38,037</td><td>£38,182</td><td>£38,358</td><td>£190,277</td></tr><tr><td>Profit Before Tax</td><td>£13,902</td><td>£14,589</td><td>£15,759</td><td>£16,959</td><td>£18,437</td><td>£79,646</td></tr><tr><td>Profit After Tax      </td><td>£11,261</td><td>£11,817</td><td>£12,765</td><td>£13,736</td><td>£14,934</td><td>£64,513</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,199</td><td>£28,916</td><td>£38,479</td><td>£83,610</td></tr><tr><td>Net Return</td><td>£11,269</td><td>£11,825</td><td>£28,964</td><td>£42,652</td><td>£53,412</td><td>£148,123</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>54%</td></tr></tbody></table></div></div></template></turbo-stream>