<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>£65,520</td><td>£66,503</td><td>£68,165</td><td>£69,870</td><td>£71,966</td><td>£342,023</td></tr><tr><td>Total Expenses</td><td>£49,169</td><td>£49,314</td><td>£49,523</td><td>£49,737</td><td>£49,989</td><td>£247,732</td></tr><tr><td>Profit Before Tax</td><td>£16,351</td><td>£17,189</td><td>£18,643</td><td>£20,132</td><td>£21,976</td><td>£94,291</td></tr><tr><td>Profit After Tax      </td><td>£13,244</td><td>£13,923</td><td>£15,100</td><td>£16,307</td><td>£17,801</td><td>£76,376</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,475</td><td>£36,549</td><td>£48,636</td><td>£105,680</td></tr><tr><td>Net Return</td><td>£13,254</td><td>£13,934</td><td>£35,576</td><td>£52,856</td><td>£66,437</td><td>£182,056</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>