<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>£52,500</td><td>£53,288</td><td>£54,620</td><td>£55,985</td><td>£57,665</td><td>£274,057</td></tr><tr><td>Total Expenses</td><td>£41,966</td><td>£42,090</td><td>£42,267</td><td>£42,447</td><td>£42,658</td><td>£211,427</td></tr><tr><td>Profit Before Tax</td><td>£10,534</td><td>£11,197</td><td>£12,353</td><td>£13,538</td><td>£15,007</td><td>£62,630</td></tr><tr><td>Profit After Tax      </td><td>£8,533</td><td>£9,070</td><td>£10,006</td><td>£10,966</td><td>£12,156</td><td>£50,730</td></tr><tr><td>Change In Property Value</td><td>£8,750</td><td>£8,838</td><td>£26,778</td><td>£36,775</td><td>£43,026</td><td>£124,166</td></tr><tr><td>Net Return</td><td>£17,283</td><td>£17,907</td><td>£36,784</td><td>£47,741</td><td>£55,182</td><td>£174,896</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>12%</td><td>16%</td><td>19%</td><td>59%</td></tr></tbody></table></div></div></template></turbo-stream>