<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>£46,308</td><td>£47,234</td><td>£48,415</td><td>£49,625</td><td>£50,866</td><td>£242,449</td></tr><tr><td>Total Expenses</td><td>£25,476</td><td>£25,615</td><td>£25,776</td><td>£25,941</td><td>£26,108</td><td>£128,916</td></tr><tr><td>Profit Before Tax</td><td>£20,832</td><td>£21,619</td><td>£22,639</td><td>£23,684</td><td>£24,758</td><td>£113,532</td></tr><tr><td>Profit After Tax      </td><td>£16,874</td><td>£17,511</td><td>£18,338</td><td>£19,184</td><td>£20,054</td><td>£91,961</td></tr><tr><td>Change In Property Value</td><td>£14,250</td><td>£14,678</td><td>£25,196</td><td>£31,747</td><td>£33,652</td><td>£119,524</td></tr><tr><td>Net Return</td><td>£31,124</td><td>£32,189</td><td>£43,534</td><td>£50,932</td><td>£53,707</td><td>£211,485</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>10%</td><td>10%</td><td>11%</td><td>11%</td><td>51%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>24%</td><td>29%</td><td>30%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>