<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>£144,444</td><td>£146,611</td><td>£150,276</td><td>£154,033</td><td>£158,654</td><td>£754,017</td></tr><tr><td>Total Expenses</td><td>£66,522</td><td>£66,750</td><td>£67,127</td><td>£67,514</td><td>£67,987</td><td>£335,900</td></tr><tr><td>Profit Before Tax</td><td>£77,922</td><td>£79,861</td><td>£83,149</td><td>£86,519</td><td>£90,667</td><td>£418,117</td></tr><tr><td>Profit After Tax      </td><td>£61,023</td><td>£62,448</td><td>£64,864</td><td>£67,341</td><td>£70,390</td><td>£326,066</td></tr><tr><td>Change In Property Value</td><td>£19,500</td><td>£19,793</td><td>£46,875</td><td>£62,378</td><td>£72,427</td><td>£220,973</td></tr><tr><td>Net Return</td><td>£80,523</td><td>£82,240</td><td>£111,739</td><td>£129,719</td><td>£142,818</td><td>£547,039</td></tr><tr><td>Return From Rental Income (%)</td><td>13%</td><td>14%</td><td>14%</td><td>15%</td><td>15%</td><td>71%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>24%</td><td>28%</td><td>31%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>