<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>£47,484</td><td>£48,196</td><td>£49,401</td><td>£50,636</td><td>£52,155</td><td>£247,873</td></tr><tr><td>Total Expenses</td><td>£35,785</td><td>£35,977</td><td>£36,210</td><td>£36,449</td><td>£36,713</td><td>£181,134</td></tr><tr><td>Profit Before Tax</td><td>£11,699</td><td>£12,219</td><td>£13,191</td><td>£14,187</td><td>£15,443</td><td>£66,739</td></tr><tr><td>Profit After Tax      </td><td>£9,476</td><td>£9,898</td><td>£10,685</td><td>£11,492</td><td>£12,508</td><td>£54,058</td></tr><tr><td>Change In Property Value</td><td>£9,750</td><td>£9,896</td><td>£23,438</td><td>£31,189</td><td>£36,214</td><td>£110,486</td></tr><tr><td>Net Return</td><td>£19,226</td><td>£19,794</td><td>£34,122</td><td>£42,680</td><td>£48,722</td><td>£164,545</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>