<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>£88,116</td><td>£89,438</td><td>£91,674</td><td>£93,966</td><td>£96,784</td><td>£459,977</td></tr><tr><td>Total Expenses</td><td>£41,052</td><td>£41,195</td><td>£41,430</td><td>£41,670</td><td>£41,962</td><td>£207,309</td></tr><tr><td>Profit Before Tax</td><td>£47,064</td><td>£48,242</td><td>£50,244</td><td>£52,296</td><td>£54,822</td><td>£252,669</td></tr><tr><td>Profit After Tax      </td><td>£38,122</td><td>£39,076</td><td>£40,679</td><td>£42,187</td><td>£44,044</td><td>£204,110</td></tr><tr><td>Change In Property Value</td><td>£16,000</td><td>£16,320</td><td>£33,293</td><td>£43,281</td><td>£45,445</td><td>£154,338</td></tr><tr><td>Net Return</td><td>£54,122</td><td>£55,396</td><td>£73,972</td><td>£85,468</td><td>£89,489</td><td>£358,448</td></tr><tr><td>Return From Rental Income (%)</td><td>14%</td><td>15%</td><td>15%</td><td>16%</td><td>16%</td><td>76%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>21%</td><td>28%</td><td>32%</td><td>33%</td><td>134%</td></tr></tbody></table></div></div></template></turbo-stream>