<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>£72,228</td><td>£73,673</td><td>£75,514</td><td>£77,402</td><td>£79,337</td><td>£378,154</td></tr><tr><td>Total Expenses</td><td>£35,012</td><td>£35,202</td><td>£35,429</td><td>£35,662</td><td>£35,898</td><td>£177,202</td></tr><tr><td>Profit Before Tax</td><td>£37,216</td><td>£38,471</td><td>£40,085</td><td>£41,740</td><td>£43,439</td><td>£200,952</td></tr><tr><td>Profit After Tax      </td><td>£30,145</td><td>£31,161</td><td>£32,469</td><td>£33,810</td><td>£35,186</td><td>£162,771</td></tr><tr><td>Change In Property Value</td><td>£13,000</td><td>£13,260</td><td>£27,050</td><td>£35,166</td><td>£40,616</td><td>£129,092</td></tr><tr><td>Net Return</td><td>£43,145</td><td>£44,421</td><td>£59,519</td><td>£68,975</td><td>£75,802</td><td>£291,863</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>39%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>14%</td><td>16%</td><td>18%</td><td>69%</td></tr></tbody></table></div></div></template></turbo-stream>