<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>£40,332</td><td>£40,937</td><td>£41,960</td><td>£43,009</td><td>£44,300</td><td>£210,539</td></tr><tr><td>Total Expenses</td><td>£22,189</td><td>£22,261</td><td>£22,374</td><td>£22,490</td><td>£22,629</td><td>£111,942</td></tr><tr><td>Profit Before Tax</td><td>£18,143</td><td>£18,676</td><td>£19,587</td><td>£20,520</td><td>£21,670</td><td>£98,597</td></tr><tr><td>Profit After Tax      </td><td>£14,696</td><td>£15,128</td><td>£15,865</td><td>£16,621</td><td>£17,553</td><td>£79,864</td></tr><tr><td>Change In Property Value</td><td>£8,900</td><td>£9,078</td><td>£18,519</td><td>£24,075</td><td>£25,279</td><td>£85,851</td></tr><tr><td>Net Return</td><td>£23,596</td><td>£24,206</td><td>£34,384</td><td>£40,696</td><td>£42,832</td><td>£165,714</td></tr><tr><td>Return From Rental Income (%)</td><td>10%</td><td>10%</td><td>11%</td><td>12%</td><td>12%</td><td>55%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>24%</td><td>28%</td><td>30%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>