<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>£41,112</td><td>£41,729</td><td>£42,772</td><td>£43,841</td><td>£45,156</td><td>£214,610</td></tr><tr><td>Total Expenses</td><td>£20,791</td><td>£20,899</td><td>£21,046</td><td>£21,197</td><td>£21,371</td><td>£105,303</td></tr><tr><td>Profit Before Tax</td><td>£20,321</td><td>£20,830</td><td>£21,726</td><td>£22,644</td><td>£23,786</td><td>£109,307</td></tr><tr><td>Profit After Tax      </td><td>£16,460</td><td>£16,872</td><td>£17,598</td><td>£18,342</td><td>£19,266</td><td>£88,539</td></tr><tr><td>Change In Property Value</td><td>£5,550</td><td>£5,633</td><td>£13,341</td><td>£17,754</td><td>£20,614</td><td>£62,892</td></tr><tr><td>Net Return</td><td>£22,010</td><td>£22,506</td><td>£30,939</td><td>£36,096</td><td>£39,880</td><td>£151,431</td></tr><tr><td>Return From Rental Income (%)</td><td>14%</td><td>14%</td><td>15%</td><td>16%</td><td>16%</td><td>75%</td></tr><tr><td>Total Net Return (%)</td><td>19%</td><td>19%</td><td>26%</td><td>31%</td><td>34%</td><td>128%</td></tr></tbody></table></div></div></template></turbo-stream>