<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>£69,120</td><td>£70,157</td><td>£71,911</td><td>£73,708</td><td>£75,920</td><td>£360,816</td></tr><tr><td>Total Expenses</td><td>£51,761</td><td>£51,911</td><td>£52,129</td><td>£52,353</td><td>£52,616</td><td>£260,770</td></tr><tr><td>Profit Before Tax</td><td>£17,359</td><td>£18,246</td><td>£19,782</td><td>£21,356</td><td>£23,303</td><td>£100,046</td></tr><tr><td>Profit After Tax      </td><td>£14,061</td><td>£14,779</td><td>£16,023</td><td>£17,298</td><td>£18,876</td><td>£81,037</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£21,600</td><td>£38,557</td><td>£51,308</td><td>£111,487</td></tr><tr><td>Net Return</td><td>£14,072</td><td>£14,790</td><td>£37,624</td><td>£55,855</td><td>£70,184</td><td>£192,524</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>51%</td></tr></tbody></table></div></div></template></turbo-stream>