<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>£62,124</td><td>£63,056</td><td>£64,632</td><td>£66,248</td><td>£68,236</td><td>£324,296</td></tr><tr><td>Total Expenses</td><td>£45,062</td><td>£45,310</td><td>£45,612</td><td>£45,920</td><td>£46,262</td><td>£228,166</td></tr><tr><td>Profit Before Tax</td><td>£17,062</td><td>£17,746</td><td>£19,021</td><td>£20,328</td><td>£21,973</td><td>£96,129</td></tr><tr><td>Profit After Tax      </td><td>£13,820</td><td>£14,374</td><td>£15,407</td><td>£16,465</td><td>£17,798</td><td>£77,865</td></tr><tr><td>Change In Property Value</td><td>£24,300</td><td>£25,029</td><td>£47,263</td><td>£54,396</td><td>£57,659</td><td>£208,647</td></tr><tr><td>Net Return</td><td>£38,120</td><td>£39,403</td><td>£62,670</td><td>£70,861</td><td>£75,458</td><td>£286,512</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>14%</td><td>23%</td><td>26%</td><td>28%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>