<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>£82,500</td><td>£83,737</td><td>£85,831</td><td>£87,977</td><td>£90,616</td><td>£430,661</td></tr><tr><td>Total Expenses</td><td>£63,303</td><td>£63,438</td><td>£63,658</td><td>£63,884</td><td>£64,159</td><td>£318,443</td></tr><tr><td>Profit Before Tax</td><td>£19,197</td><td>£20,299</td><td>£22,172</td><td>£24,093</td><td>£26,457</td><td>£112,219</td></tr><tr><td>Profit After Tax      </td><td>£15,549</td><td>£16,442</td><td>£17,960</td><td>£19,515</td><td>£21,431</td><td>£90,897</td></tr><tr><td>Change In Property Value</td><td>£13,750</td><td>£13,888</td><td>£42,079</td><td>£57,789</td><td>£67,613</td><td>£195,118</td></tr><tr><td>Net Return</td><td>£29,299</td><td>£30,330</td><td>£60,039</td><td>£77,304</td><td>£89,043</td><td>£286,015</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>18%</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>