<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>£53,784</td><td>£54,591</td><td>£55,956</td><td>£57,354</td><td>£59,075</td><td>£280,760</td></tr><tr><td>Total Expenses</td><td>£35,384</td><td>£35,498</td><td>£35,666</td><td>£35,837</td><td>£36,040</td><td>£178,425</td></tr><tr><td>Profit Before Tax</td><td>£18,400</td><td>£19,093</td><td>£20,290</td><td>£21,517</td><td>£23,035</td><td>£102,335</td></tr><tr><td>Profit After Tax      </td><td>£14,904</td><td>£15,465</td><td>£16,435</td><td>£17,429</td><td>£18,659</td><td>£82,891</td></tr><tr><td>Change In Property Value</td><td>£14,400</td><td>£14,688</td><td>£29,964</td><td>£38,953</td><td>£40,900</td><td>£138,904</td></tr><tr><td>Net Return</td><td>£29,304</td><td>£30,153</td><td>£46,398</td><td>£56,382</td><td>£59,559</td><td>£221,795</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>19%</td><td>23%</td><td>25%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>