<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>£47,580</td><td>£48,294</td><td>£49,501</td><td>£50,739</td><td>£52,261</td><td>£248,374</td></tr><tr><td>Total Expenses</td><td>£27,587</td><td>£27,705</td><td>£27,868</td><td>£28,036</td><td>£28,231</td><td>£139,428</td></tr><tr><td>Profit Before Tax</td><td>£19,993</td><td>£20,589</td><td>£21,633</td><td>£22,703</td><td>£24,030</td><td>£108,946</td></tr><tr><td>Profit After Tax      </td><td>£16,194</td><td>£16,677</td><td>£17,522</td><td>£18,389</td><td>£19,464</td><td>£88,247</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,710</td><td>£21,848</td><td>£28,403</td><td>£29,823</td><td>£101,284</td></tr><tr><td>Net Return</td><td>£26,694</td><td>£27,387</td><td>£39,371</td><td>£46,792</td><td>£49,287</td><td>£189,531</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>15%</td><td>16%</td><td>23%</td><td>27%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>