<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>£79,500</td><td>£80,692</td><td>£82,710</td><td>£84,778</td><td>£87,321</td><td>£415,001</td></tr><tr><td>Total Expenses</td><td>£61,019</td><td>£61,150</td><td>£61,363</td><td>£61,580</td><td>£61,845</td><td>£306,958</td></tr><tr><td>Profit Before Tax</td><td>£18,481</td><td>£19,542</td><td>£21,347</td><td>£23,197</td><td>£25,476</td><td>£108,043</td></tr><tr><td>Profit After Tax      </td><td>£14,969</td><td>£15,829</td><td>£17,291</td><td>£18,790</td><td>£20,635</td><td>£87,515</td></tr><tr><td>Change In Property Value</td><td>£13,250</td><td>£13,383</td><td>£40,549</td><td>£55,687</td><td>£65,154</td><td>£188,023</td></tr><tr><td>Net Return</td><td>£28,219</td><td>£29,212</td><td>£57,840</td><td>£74,477</td><td>£85,789</td><td>£275,538</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>12%</td><td>16%</td><td>18%</td><td>58%</td></tr></tbody></table></div></div></template></turbo-stream>