<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>£59,448</td><td>£60,340</td><td>£61,848</td><td>£63,394</td><td>£65,296</td><td>£310,327</td></tr><tr><td>Total Expenses</td><td>£29,171</td><td>£29,306</td><td>£29,500</td><td>£29,698</td><td>£29,931</td><td>£147,607</td></tr><tr><td>Profit Before Tax</td><td>£30,277</td><td>£31,034</td><td>£32,348</td><td>£33,696</td><td>£35,365</td><td>£162,720</td></tr><tr><td>Profit After Tax      </td><td>£24,524</td><td>£25,137</td><td>£26,202</td><td>£27,294</td><td>£28,646</td><td>£131,803</td></tr><tr><td>Change In Property Value</td><td>£8,025</td><td>£8,145</td><td>£19,291</td><td>£25,671</td><td>£29,807</td><td>£90,939</td></tr><tr><td>Net Return</td><td>£32,549</td><td>£33,283</td><td>£45,493</td><td>£52,965</td><td>£58,452</td><td>£222,742</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>30%</td><td>33%</td><td>127%</td></tr></tbody></table></div></div></template></turbo-stream>