<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>£72,156</td><td>£73,599</td><td>£75,439</td><td>£77,325</td><td>£79,258</td><td>£377,778</td></tr><tr><td>Total Expenses</td><td>£38,575</td><td>£38,765</td><td>£38,992</td><td>£39,225</td><td>£39,461</td><td>£195,019</td></tr><tr><td>Profit Before Tax</td><td>£33,581</td><td>£34,834</td><td>£36,447</td><td>£38,100</td><td>£39,797</td><td>£182,759</td></tr><tr><td>Profit After Tax      </td><td>£27,201</td><td>£28,215</td><td>£29,522</td><td>£30,861</td><td>£32,236</td><td>£148,035</td></tr><tr><td>Change In Property Value</td><td>£22,200</td><td>£22,866</td><td>£39,253</td><td>£49,459</td><td>£52,427</td><td>£186,205</td></tr><tr><td>Net Return</td><td>£49,401</td><td>£51,081</td><td>£68,775</td><td>£80,320</td><td>£84,663</td><td>£334,240</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>17%</td><td>24%</td><td>27%</td><td>29%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>