<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>£83,328</td><td>£84,995</td><td>£87,119</td><td>£89,297</td><td>£91,530</td><td>£436,269</td></tr><tr><td>Total Expenses</td><td>£40,089</td><td>£40,302</td><td>£40,557</td><td>£40,819</td><td>£41,085</td><td>£202,851</td></tr><tr><td>Profit Before Tax</td><td>£43,239</td><td>£44,693</td><td>£46,562</td><td>£48,479</td><td>£50,445</td><td>£233,418</td></tr><tr><td>Profit After Tax      </td><td>£35,024</td><td>£36,201</td><td>£37,715</td><td>£39,268</td><td>£40,827</td><td>£189,035</td></tr><tr><td>Change In Property Value</td><td>£15,000</td><td>£15,300</td><td>£31,212</td><td>£40,576</td><td>£46,865</td><td>£148,952</td></tr><tr><td>Net Return</td><td>£50,024</td><td>£51,501</td><td>£68,927</td><td>£79,843</td><td>£87,692</td><td>£337,987</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>38%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>14%</td><td>16%</td><td>18%</td><td>68%</td></tr></tbody></table></div></div></template></turbo-stream>