<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>£46,200</td><td>£46,893</td><td>£48,065</td><td>£49,267</td><td>£50,745</td><td>£241,170</td></tr><tr><td>Total Expenses</td><td>£31,306</td><td>£31,386</td><td>£31,514</td><td>£31,645</td><td>£31,804</td><td>£157,655</td></tr><tr><td>Profit Before Tax</td><td>£14,895</td><td>£15,507</td><td>£16,551</td><td>£17,622</td><td>£18,941</td><td>£83,515</td></tr><tr><td>Profit After Tax      </td><td>£12,065</td><td>£12,560</td><td>£13,406</td><td>£14,273</td><td>£15,342</td><td>£67,647</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,200</td><td>£23,562</td><td>£31,355</td><td>£68,131</td></tr><tr><td>Net Return</td><td>£12,071</td><td>£12,567</td><td>£26,607</td><td>£37,836</td><td>£46,697</td><td>£135,778</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>6%</td><td>12%</td><td>17%</td><td>21%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>