<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>£45,948</td><td>£46,637</td><td>£47,803</td><td>£48,998</td><td>£50,468</td><td>£239,855</td></tr><tr><td>Total Expenses</td><td>£30,400</td><td>£30,515</td><td>£30,674</td><td>£30,838</td><td>£31,027</td><td>£153,454</td></tr><tr><td>Profit Before Tax</td><td>£15,548</td><td>£16,122</td><td>£17,129</td><td>£18,161</td><td>£19,441</td><td>£86,401</td></tr><tr><td>Profit After Tax      </td><td>£12,594</td><td>£13,059</td><td>£13,874</td><td>£14,710</td><td>£15,747</td><td>£69,985</td></tr><tr><td>Change In Property Value</td><td>£21,000</td><td>£21,735</td><td>£35,350</td><td>£40,685</td><td>£43,126</td><td>£161,897</td></tr><tr><td>Net Return</td><td>£33,594</td><td>£34,794</td><td>£49,225</td><td>£55,395</td><td>£58,873</td><td>£231,882</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>25%</td><td>28%</td><td>30%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>