<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>£60,576</td><td>£61,485</td><td>£63,022</td><td>£64,597</td><td>£66,535</td><td>£316,215</td></tr><tr><td>Total Expenses</td><td>£28,379</td><td>£28,481</td><td>£28,646</td><td>£28,814</td><td>£29,019</td><td>£143,339</td></tr><tr><td>Profit Before Tax</td><td>£32,197</td><td>£33,003</td><td>£34,376</td><td>£35,783</td><td>£37,517</td><td>£172,876</td></tr><tr><td>Profit After Tax      </td><td>£26,080</td><td>£26,733</td><td>£27,845</td><td>£28,984</td><td>£30,388</td><td>£140,030</td></tr><tr><td>Change In Property Value</td><td>£11,000</td><td>£11,220</td><td>£22,889</td><td>£29,755</td><td>£31,243</td><td>£106,107</td></tr><tr><td>Net Return</td><td>£37,080</td><td>£37,953</td><td>£50,733</td><td>£58,740</td><td>£61,632</td><td>£246,137</td></tr><tr><td>Return From Rental Income (%)</td><td>14%</td><td>15%</td><td>15%</td><td>16%</td><td>17%</td><td>77%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>21%</td><td>28%</td><td>32%</td><td>34%</td><td>136%</td></tr></tbody></table></div></div></template></turbo-stream>