<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>£41,820</td><td>£42,447</td><td>£43,508</td><td>£44,596</td><td>£45,934</td><td>£218,306</td></tr><tr><td>Total Expenses</td><td>£28,289</td><td>£28,363</td><td>£28,480</td><td>£28,599</td><td>£28,744</td><td>£142,475</td></tr><tr><td>Profit Before Tax</td><td>£13,531</td><td>£14,084</td><td>£15,029</td><td>£15,997</td><td>£17,190</td><td>£75,832</td></tr><tr><td>Profit After Tax      </td><td>£10,960</td><td>£11,408</td><td>£12,173</td><td>£12,957</td><td>£13,924</td><td>£61,424</td></tr><tr><td>Change In Property Value</td><td>£17,850</td><td>£18,386</td><td>£34,718</td><td>£39,957</td><td>£42,355</td><td>£153,265</td></tr><tr><td>Net Return</td><td>£28,810</td><td>£29,794</td><td>£46,891</td><td>£52,915</td><td>£56,279</td><td>£214,689</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>