<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>£38,580</td><td>£39,159</td><td>£40,138</td><td>£41,141</td><td>£42,375</td><td>£201,393</td></tr><tr><td>Total Expenses</td><td>£22,212</td><td>£22,281</td><td>£22,390</td><td>£22,501</td><td>£22,635</td><td>£112,019</td></tr><tr><td>Profit Before Tax</td><td>£16,368</td><td>£16,878</td><td>£17,748</td><td>£18,640</td><td>£19,740</td><td>£89,374</td></tr><tr><td>Profit After Tax      </td><td>£13,258</td><td>£13,671</td><td>£14,376</td><td>£15,098</td><td>£15,990</td><td>£72,393</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£11,531</td><td>£21,275</td><td>£27,173</td><td>£31,274</td><td>£102,503</td></tr><tr><td>Net Return</td><td>£24,508</td><td>£25,202</td><td>£35,651</td><td>£42,272</td><td>£47,263</td><td>£174,896</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>9%</td><td>10%</td><td>10%</td><td>11%</td><td>50%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>17%</td><td>24%</td><td>29%</td><td>32%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>