<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>£93,804</td><td>£95,211</td><td>£97,591</td><td>£100,031</td><td>£103,032</td><td>£489,670</td></tr><tr><td>Total Expenses</td><td>£65,425</td><td>£65,578</td><td>£65,826</td><td>£66,081</td><td>£66,392</td><td>£329,303</td></tr><tr><td>Profit Before Tax</td><td>£28,379</td><td>£29,633</td><td>£31,765</td><td>£33,950</td><td>£36,640</td><td>£160,367</td></tr><tr><td>Profit After Tax      </td><td>£22,987</td><td>£24,003</td><td>£25,730</td><td>£27,499</td><td>£29,678</td><td>£129,897</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£28,001</td><td>£49,981</td><td>£66,510</td><td>£144,520</td></tr><tr><td>Net Return</td><td>£23,001</td><td>£24,017</td><td>£53,730</td><td>£77,480</td><td>£96,189</td><td>£274,417</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>11%</td><td>15%</td><td>19%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>