<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>£44,628</td><td>£45,297</td><td>£46,430</td><td>£47,591</td><td>£49,018</td><td>£232,964</td></tr><tr><td>Total Expenses</td><td>£29,276</td><td>£29,389</td><td>£29,545</td><td>£29,705</td><td>£29,890</td><td>£147,805</td></tr><tr><td>Profit Before Tax</td><td>£15,352</td><td>£15,909</td><td>£16,885</td><td>£17,886</td><td>£19,128</td><td>£85,159</td></tr><tr><td>Profit After Tax      </td><td>£12,435</td><td>£12,886</td><td>£13,677</td><td>£14,487</td><td>£15,494</td><td>£68,979</td></tr><tr><td>Change In Property Value</td><td>£5,750</td><td>£5,808</td><td>£17,597</td><td>£24,166</td><td>£28,274</td><td>£81,595</td></tr><tr><td>Net Return</td><td>£18,185</td><td>£18,693</td><td>£31,273</td><td>£38,653</td><td>£43,768</td><td>£150,574</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>36%</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>