<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>£78,000</td><td>£79,560</td><td>£81,549</td><td>£83,588</td><td>£85,677</td><td>£408,374</td></tr><tr><td>Total Expenses</td><td>£41,540</td><td>£41,742</td><td>£41,984</td><td>£42,232</td><td>£42,483</td><td>£209,981</td></tr><tr><td>Profit Before Tax</td><td>£36,460</td><td>£37,818</td><td>£39,565</td><td>£41,356</td><td>£43,194</td><td>£198,393</td></tr><tr><td>Profit After Tax      </td><td>£29,533</td><td>£30,633</td><td>£32,048</td><td>£33,498</td><td>£34,987</td><td>£160,699</td></tr><tr><td>Change In Property Value</td><td>£16,000</td><td>£16,320</td><td>£33,293</td><td>£43,281</td><td>£49,989</td><td>£158,883</td></tr><tr><td>Net Return</td><td>£45,533</td><td>£46,953</td><td>£65,341</td><td>£76,779</td><td>£84,976</td><td>£319,581</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>12%</td><td>14%</td><td>16%</td><td>60%</td></tr></tbody></table></div></div></template></turbo-stream>