<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>£47,220</td><td>£48,164</td><td>£49,369</td><td>£50,603</td><td>£51,868</td><td>£247,223</td></tr><tr><td>Total Expenses</td><td>£23,584</td><td>£23,724</td><td>£23,888</td><td>£24,055</td><td>£24,224</td><td>£119,475</td></tr><tr><td>Profit Before Tax</td><td>£23,636</td><td>£24,440</td><td>£25,481</td><td>£26,548</td><td>£27,644</td><td>£127,748</td></tr><tr><td>Profit After Tax      </td><td>£19,145</td><td>£19,796</td><td>£20,639</td><td>£21,504</td><td>£22,391</td><td>£103,476</td></tr><tr><td>Change In Property Value</td><td>£8,500</td><td>£8,670</td><td>£17,687</td><td>£22,993</td><td>£26,557</td><td>£84,406</td></tr><tr><td>Net Return</td><td>£27,645</td><td>£28,466</td><td>£38,326</td><td>£44,497</td><td>£48,948</td><td>£187,883</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>41%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>15%</td><td>18%</td><td>20%</td><td>75%</td></tr></tbody></table></div></div></template></turbo-stream>