<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>£79,728</td><td>£80,924</td><td>£82,947</td><td>£85,021</td><td>£87,571</td><td>£416,191</td></tr><tr><td>Total Expenses</td><td>£57,186</td><td>£57,352</td><td>£57,597</td><td>£57,848</td><td>£58,146</td><td>£288,129</td></tr><tr><td>Profit Before Tax</td><td>£22,542</td><td>£23,572</td><td>£25,350</td><td>£27,173</td><td>£29,425</td><td>£128,062</td></tr><tr><td>Profit After Tax      </td><td>£18,259</td><td>£19,094</td><td>£20,534</td><td>£22,010</td><td>£23,835</td><td>£103,730</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,800</td><td>£42,484</td><td>£56,534</td><td>£122,842</td></tr><tr><td>Net Return</td><td>£18,271</td><td>£19,105</td><td>£44,334</td><td>£64,494</td><td>£80,368</td><td>£226,572</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>5%</td><td>11%</td><td>15%</td><td>19%</td><td>54%</td></tr></tbody></table></div></div></template></turbo-stream>