<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>£60,636</td><td>£61,546</td><td>£63,084</td><td>£64,661</td><td>£66,601</td><td>£316,528</td></tr><tr><td>Total Expenses</td><td>£41,787</td><td>£41,924</td><td>£42,121</td><td>£42,323</td><td>£42,559</td><td>£210,715</td></tr><tr><td>Profit Before Tax</td><td>£18,849</td><td>£19,621</td><td>£20,963</td><td>£22,339</td><td>£24,042</td><td>£105,813</td></tr><tr><td>Profit After Tax      </td><td>£15,267</td><td>£15,893</td><td>£16,980</td><td>£18,094</td><td>£19,474</td><td>£85,709</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>£15,276</td><td>£15,902</td><td>£33,980</td><td>£48,440</td><td>£59,855</td><td>£173,453</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>6%</td><td>12%</td><td>17%</td><td>21%</td><td>61%</td></tr></tbody></table></div></div></template></turbo-stream>