<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>£47,484</td><td>£48,196</td><td>£49,401</td><td>£50,636</td><td>£52,155</td><td>£247,873</td></tr><tr><td>Total Expenses</td><td>£32,537</td><td>£32,654</td><td>£32,818</td><td>£32,985</td><td>£33,180</td><td>£164,174</td></tr><tr><td>Profit Before Tax</td><td>£14,947</td><td>£15,542</td><td>£16,583</td><td>£17,651</td><td>£18,976</td><td>£83,699</td></tr><tr><td>Profit After Tax      </td><td>£12,107</td><td>£12,589</td><td>£13,433</td><td>£14,297</td><td>£15,370</td><td>£67,796</td></tr><tr><td>Change In Property Value</td><td>£9,750</td><td>£9,896</td><td>£23,438</td><td>£31,189</td><td>£36,214</td><td>£110,486</td></tr><tr><td>Net Return</td><td>£21,857</td><td>£22,485</td><td>£36,870</td><td>£45,486</td><td>£51,584</td><td>£178,282</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>