<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>£65,568</td><td>£66,552</td><td>£68,215</td><td>£69,921</td><td>£72,018</td><td>£342,274</td></tr><tr><td>Total Expenses</td><td>£30,068</td><td>£30,178</td><td>£30,355</td><td>£30,537</td><td>£30,757</td><td>£151,896</td></tr><tr><td>Profit Before Tax</td><td>£35,500</td><td>£36,373</td><td>£37,860</td><td>£39,384</td><td>£41,261</td><td>£190,378</td></tr><tr><td>Profit After Tax      </td><td>£28,755</td><td>£29,462</td><td>£30,667</td><td>£31,901</td><td>£33,421</td><td>£154,206</td></tr><tr><td>Change In Property Value</td><td>£17,400</td><td>£17,922</td><td>£33,843</td><td>£38,950</td><td>£41,287</td><td>£149,401</td></tr><tr><td>Net Return</td><td>£46,155</td><td>£47,384</td><td>£64,509</td><td>£70,851</td><td>£74,708</td><td>£303,608</td></tr><tr><td>Return From Rental Income (%)</td><td>15%</td><td>15%</td><td>16%</td><td>17%</td><td>17%</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>159%</td></tr></tbody></table></div></div></template></turbo-stream>