<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>£32,220</td><td>£32,703</td><td>£33,521</td><td>£34,359</td><td>£35,390</td><td>£168,193</td></tr><tr><td>Total Expenses</td><td>£15,228</td><td>£15,288</td><td>£15,380</td><td>£15,475</td><td>£15,589</td><td>£76,959</td></tr><tr><td>Profit Before Tax</td><td>£16,992</td><td>£17,416</td><td>£18,141</td><td>£18,884</td><td>£19,801</td><td>£91,234</td></tr><tr><td>Profit After Tax      </td><td>£13,764</td><td>£14,107</td><td>£14,694</td><td>£15,296</td><td>£16,039</td><td>£73,899</td></tr><tr><td>Change In Property Value</td><td>£4,350</td><td>£4,415</td><td>£10,457</td><td>£13,915</td><td>£16,157</td><td>£49,294</td></tr><tr><td>Net Return</td><td>£18,114</td><td>£18,522</td><td>£25,151</td><td>£29,211</td><td>£32,196</td><td>£123,193</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>82%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>21%</td><td>28%</td><td>32%</td><td>36%</td><td>137%</td></tr></tbody></table></div></div></template></turbo-stream>