<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>£52,296</td><td>£53,080</td><td>£54,407</td><td>£55,768</td><td>£57,441</td><td>£272,992</td></tr><tr><td>Total Expenses</td><td>£36,064</td><td>£36,213</td><td>£36,411</td><td>£36,615</td><td>£36,847</td><td>£182,150</td></tr><tr><td>Profit Before Tax</td><td>£16,232</td><td>£16,867</td><td>£17,996</td><td>£19,153</td><td>£20,593</td><td>£90,842</td></tr><tr><td>Profit After Tax      </td><td>£13,148</td><td>£13,663</td><td>£14,577</td><td>£15,514</td><td>£16,681</td><td>£73,582</td></tr><tr><td>Change In Property Value</td><td>£14,000</td><td>£14,280</td><td>£29,131</td><td>£37,871</td><td>£39,764</td><td>£135,046</td></tr><tr><td>Net Return</td><td>£27,148</td><td>£27,943</td><td>£43,708</td><td>£53,384</td><td>£56,445</td><td>£208,628</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>19%</td><td>23%</td><td>24%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>