<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>£45,648</td><td>£46,333</td><td>£47,491</td><td>£48,678</td><td>£50,139</td><td>£238,289</td></tr><tr><td>Total Expenses</td><td>£31,362</td><td>£31,476</td><td>£31,635</td><td>£31,798</td><td>£31,986</td><td>£158,257</td></tr><tr><td>Profit Before Tax</td><td>£14,286</td><td>£14,857</td><td>£15,856</td><td>£16,881</td><td>£18,152</td><td>£80,032</td></tr><tr><td>Profit After Tax      </td><td>£11,572</td><td>£12,034</td><td>£12,843</td><td>£13,673</td><td>£14,703</td><td>£64,826</td></tr><tr><td>Change In Property Value</td><td>£9,375</td><td>£9,516</td><td>£22,536</td><td>£29,989</td><td>£34,821</td><td>£106,237</td></tr><tr><td>Net Return</td><td>£20,947</td><td>£21,549</td><td>£35,380</td><td>£43,663</td><td>£49,524</td><td>£171,063</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>