<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>£58,500</td><td>£59,670</td><td>£61,162</td><td>£62,691</td><td>£64,258</td><td>£306,281</td></tr><tr><td>Total Expenses</td><td>£31,655</td><td>£31,818</td><td>£32,010</td><td>£32,207</td><td>£32,406</td><td>£160,096</td></tr><tr><td>Profit Before Tax</td><td>£26,845</td><td>£27,852</td><td>£29,152</td><td>£30,484</td><td>£31,852</td><td>£146,184</td></tr><tr><td>Profit After Tax      </td><td>£21,744</td><td>£22,560</td><td>£23,613</td><td>£24,692</td><td>£25,800</td><td>£118,409</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£12,240</td><td>£24,970</td><td>£32,460</td><td>£37,492</td><td>£119,162</td></tr><tr><td>Net Return</td><td>£33,744</td><td>£34,800</td><td>£48,582</td><td>£57,152</td><td>£63,292</td><td>£237,571</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>13%</td><td>15%</td><td>17%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>