<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>£105,552</td><td>£107,135</td><td>£109,814</td><td>£112,559</td><td>£115,936</td><td>£550,996</td></tr><tr><td>Total Expenses</td><td>£50,246</td><td>£50,451</td><td>£50,762</td><td>£51,080</td><td>£51,460</td><td>£253,999</td></tr><tr><td>Profit Before Tax</td><td>£55,306</td><td>£56,685</td><td>£59,052</td><td>£61,479</td><td>£64,475</td><td>£296,997</td></tr><tr><td>Profit After Tax      </td><td>£44,400</td><td>£45,413</td><td>£47,153</td><td>£48,937</td><td>£51,139</td><td>£237,043</td></tr><tr><td>Change In Property Value</td><td>£14,250</td><td>£14,464</td><td>£34,255</td><td>£45,584</td><td>£52,928</td><td>£161,480</td></tr><tr><td>Net Return</td><td>£58,650</td><td>£59,877</td><td>£81,408</td><td>£94,521</td><td>£104,067</td><td>£398,522</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>18%</td><td>19%</td><td>25%</td><td>29%</td><td>32%</td><td>124%</td></tr></tbody></table></div></div></template></turbo-stream>