<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>£65,964</td><td>£66,953</td><td>£68,627</td><td>£70,343</td><td>£72,453</td><td>£344,341</td></tr><tr><td>Total Expenses</td><td>£47,417</td><td>£47,679</td><td>£47,999</td><td>£48,326</td><td>£48,689</td><td>£240,111</td></tr><tr><td>Profit Before Tax</td><td>£18,547</td><td>£19,274</td><td>£20,628</td><td>£22,017</td><td>£23,764</td><td>£104,230</td></tr><tr><td>Profit After Tax      </td><td>£15,023</td><td>£15,612</td><td>£16,709</td><td>£17,833</td><td>£19,249</td><td>£84,426</td></tr><tr><td>Change In Property Value</td><td>£8,500</td><td>£8,585</td><td>£26,013</td><td>£35,724</td><td>£41,797</td><td>£120,618</td></tr><tr><td>Net Return</td><td>£23,523</td><td>£24,197</td><td>£42,721</td><td>£53,557</td><td>£61,046</td><td>£205,045</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>19%</td><td>21%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>