<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>£92,568</td><td>£94,419</td><td>£96,780</td><td>£99,199</td><td>£101,679</td><td>£484,646</td></tr><tr><td>Total Expenses</td><td>£68,786</td><td>£69,017</td><td>£69,296</td><td>£69,582</td><td>£69,872</td><td>£346,552</td></tr><tr><td>Profit Before Tax</td><td>£23,782</td><td>£25,403</td><td>£27,484</td><td>£29,618</td><td>£31,807</td><td>£138,094</td></tr><tr><td>Profit After Tax      </td><td>£19,264</td><td>£20,576</td><td>£22,262</td><td>£23,990</td><td>£25,764</td><td>£111,856</td></tr><tr><td>Change In Property Value</td><td>£29,000</td><td>£29,580</td><td>£60,343</td><td>£78,446</td><td>£90,605</td><td>£287,975</td></tr><tr><td>Net Return</td><td>£48,264</td><td>£50,156</td><td>£82,605</td><td>£102,437</td><td>£116,369</td><td>£399,831</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>5%</td><td>7%</td><td>9%</td><td>11%</td><td>36%</td></tr></tbody></table></div></div></template></turbo-stream>