<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>£57,900</td><td>£58,768</td><td>£60,238</td><td>£61,744</td><td>£63,596</td><td>£302,246</td></tr><tr><td>Total Expenses</td><td>£42,828</td><td>£43,060</td><td>£43,342</td><td>£43,630</td><td>£43,950</td><td>£216,809</td></tr><tr><td>Profit Before Tax</td><td>£15,072</td><td>£15,709</td><td>£16,896</td><td>£18,113</td><td>£19,646</td><td>£85,436</td></tr><tr><td>Profit After Tax      </td><td>£12,208</td><td>£12,724</td><td>£13,686</td><td>£14,672</td><td>£15,914</td><td>£69,204</td></tr><tr><td>Change In Property Value</td><td>£15,500</td><td>£15,810</td><td>£32,252</td><td>£41,928</td><td>£44,025</td><td>£149,515</td></tr><tr><td>Net Return</td><td>£27,708</td><td>£28,534</td><td>£45,938</td><td>£56,600</td><td>£59,938</td><td>£218,719</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>22%</td><td>23%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>