<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>£111,108</td><td>£112,775</td><td>£115,594</td><td>£118,484</td><td>£122,038</td><td>£579,999</td></tr><tr><td>Total Expenses</td><td>£52,786</td><td>£52,998</td><td>£53,323</td><td>£53,656</td><td>£54,054</td><td>£266,818</td></tr><tr><td>Profit Before Tax</td><td>£58,322</td><td>£59,776</td><td>£62,271</td><td>£64,828</td><td>£67,984</td><td>£313,181</td></tr><tr><td>Profit After Tax      </td><td>£46,617</td><td>£47,685</td><td>£49,519</td><td>£51,398</td><td>£53,718</td><td>£248,938</td></tr><tr><td>Change In Property Value</td><td>£15,000</td><td>£15,225</td><td>£36,058</td><td>£47,983</td><td>£55,713</td><td>£169,979</td></tr><tr><td>Net Return</td><td>£61,617</td><td>£62,910</td><td>£85,577</td><td>£99,381</td><td>£109,432</td><td>£418,917</td></tr><tr><td>Return From Rental Income (%)</td><td>14%</td><td>14%</td><td>14%</td><td>15%</td><td>16%</td><td>73%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>18%</td><td>25%</td><td>29%</td><td>32%</td><td>122%</td></tr></tbody></table></div></div></template></turbo-stream>