<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>£39,648</td><td>£40,243</td><td>£41,249</td><td>£42,280</td><td>£43,548</td><td>£206,968</td></tr><tr><td>Total Expenses</td><td>£20,248</td><td>£20,353</td><td>£20,497</td><td>£20,644</td><td>£20,813</td><td>£102,555</td></tr><tr><td>Profit Before Tax</td><td>£19,400</td><td>£19,889</td><td>£20,752</td><td>£21,636</td><td>£22,735</td><td>£104,413</td></tr><tr><td>Profit After Tax      </td><td>£15,714</td><td>£16,110</td><td>£16,809</td><td>£17,525</td><td>£18,415</td><td>£84,574</td></tr><tr><td>Change In Property Value</td><td>£7,200</td><td>£7,344</td><td>£14,982</td><td>£19,476</td><td>£20,450</td><td>£69,452</td></tr><tr><td>Net Return</td><td>£22,914</td><td>£23,454</td><td>£31,791</td><td>£37,002</td><td>£38,866</td><td>£154,027</td></tr><tr><td>Return From Rental Income (%)</td><td>14%</td><td>14%</td><td>15%</td><td>15%</td><td>16%</td><td>74%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>20%</td><td>28%</td><td>32%</td><td>34%</td><td>135%</td></tr></tbody></table></div></div></template></turbo-stream>