<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>£53,160</td><td>£53,957</td><td>£55,306</td><td>£56,689</td><td>£58,390</td><td>£277,502</td></tr><tr><td>Total Expenses</td><td>£34,493</td><td>£34,619</td><td>£34,797</td><td>£34,979</td><td>£35,192</td><td>£174,080</td></tr><tr><td>Profit Before Tax</td><td>£18,667</td><td>£19,338</td><td>£20,509</td><td>£21,710</td><td>£23,198</td><td>£103,422</td></tr><tr><td>Profit After Tax      </td><td>£15,120</td><td>£15,664</td><td>£16,613</td><td>£17,585</td><td>£18,790</td><td>£83,772</td></tr><tr><td>Change In Property Value</td><td>£6,850</td><td>£6,919</td><td>£20,963</td><td>£28,789</td><td>£33,683</td><td>£97,204</td></tr><tr><td>Net Return</td><td>£21,970</td><td>£22,583</td><td>£37,576</td><td>£46,374</td><td>£52,474</td><td>£180,976</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>16%</td><td>20%</td><td>23%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>