<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>£42,180</td><td>£42,813</td><td>£43,883</td><td>£44,980</td><td>£46,329</td><td>£220,185</td></tr><tr><td>Total Expenses</td><td>£30,755</td><td>£30,927</td><td>£31,135</td><td>£31,349</td><td>£31,584</td><td>£155,751</td></tr><tr><td>Profit Before Tax</td><td>£11,425</td><td>£11,886</td><td>£12,748</td><td>£13,631</td><td>£14,745</td><td>£64,435</td></tr><tr><td>Profit After Tax      </td><td>£9,254</td><td>£9,627</td><td>£10,326</td><td>£11,041</td><td>£11,944</td><td>£52,192</td></tr><tr><td>Change In Property Value</td><td>£16,499</td><td>£16,993</td><td>£32,089</td><td>£36,932</td><td>£39,148</td><td>£141,661</td></tr><tr><td>Net Return</td><td>£25,753</td><td>£26,621</td><td>£42,415</td><td>£47,973</td><td>£51,091</td><td>£193,853</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>23%</td><td>27%</td><td>28%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>