<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>£47,700</td><td>£48,654</td><td>£49,870</td><td>£51,117</td><td>£52,395</td><td>£249,737</td></tr><tr><td>Total Expenses</td><td>£36,812</td><td>£36,919</td><td>£37,051</td><td>£37,187</td><td>£37,325</td><td>£185,293</td></tr><tr><td>Profit Before Tax</td><td>£10,888</td><td>£11,735</td><td>£12,819</td><td>£13,931</td><td>£15,070</td><td>£64,444</td></tr><tr><td>Profit After Tax      </td><td>£8,820</td><td>£9,506</td><td>£10,384</td><td>£11,284</td><td>£12,207</td><td>£52,200</td></tr><tr><td>Change In Property Value</td><td>£15,900</td><td>£16,218</td><td>£33,085</td><td>£43,010</td><td>£49,677</td><td>£157,890</td></tr><tr><td>Net Return</td><td>£24,720</td><td>£25,724</td><td>£43,468</td><td>£54,294</td><td>£61,883</td><td>£210,089</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>22%</td><td>27%</td><td>31%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>