<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>£47,580</td><td>£48,294</td><td>£49,501</td><td>£50,739</td><td>£52,261</td><td>£248,374</td></tr><tr><td>Total Expenses</td><td>£26,087</td><td>£26,170</td><td>£26,302</td><td>£26,436</td><td>£26,599</td><td>£131,595</td></tr><tr><td>Profit Before Tax</td><td>£21,493</td><td>£22,123</td><td>£23,199</td><td>£24,302</td><td>£25,661</td><td>£116,779</td></tr><tr><td>Profit After Tax      </td><td>£17,409</td><td>£17,920</td><td>£18,791</td><td>£19,685</td><td>£20,786</td><td>£94,591</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,710</td><td>£21,848</td><td>£28,403</td><td>£29,823</td><td>£101,284</td></tr><tr><td>Net Return</td><td>£27,909</td><td>£28,630</td><td>£40,640</td><td>£48,088</td><td>£50,609</td><td>£195,875</td></tr><tr><td>Return From Rental Income (%)</td><td>10%</td><td>10%</td><td>11%</td><td>11%</td><td>12%</td><td>55%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>24%</td><td>28%</td><td>29%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>