<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>£53,700</td><td>£54,506</td><td>£55,868</td><td>£57,265</td><td>£58,983</td><td>£280,321</td></tr><tr><td>Total Expenses</td><td>£24,716</td><td>£24,808</td><td>£24,955</td><td>£25,105</td><td>£25,288</td><td>£124,871</td></tr><tr><td>Profit Before Tax</td><td>£28,984</td><td>£29,698</td><td>£30,913</td><td>£32,160</td><td>£33,695</td><td>£155,450</td></tr><tr><td>Profit After Tax      </td><td>£23,477</td><td>£24,055</td><td>£25,040</td><td>£26,049</td><td>£27,293</td><td>£125,915</td></tr><tr><td>Change In Property Value</td><td>£14,250</td><td>£14,678</td><td>£27,716</td><td>£31,899</td><td>£33,813</td><td>£122,355</td></tr><tr><td>Net Return</td><td>£37,727</td><td>£38,733</td><td>£52,756</td><td>£57,948</td><td>£61,105</td><td>£248,269</td></tr><tr><td>Return From Rental Income (%)</td><td>15%</td><td>16%</td><td>16%</td><td>17%</td><td>18%</td><td>81%</td></tr><tr><td>Total Net Return (%)</td><td>24%</td><td>25%</td><td>34%</td><td>37%</td><td>39%</td><td>160%</td></tr></tbody></table></div></div></template></turbo-stream>