<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>£77,400</td><td>£78,561</td><td>£80,525</td><td>£82,538</td><td>£85,014</td><td>£404,038</td></tr><tr><td>Total Expenses</td><td>£58,631</td><td>£58,936</td><td>£59,310</td><td>£59,692</td><td>£60,115</td><td>£296,683</td></tr><tr><td>Profit Before Tax</td><td>£18,769</td><td>£19,625</td><td>£21,215</td><td>£22,846</td><td>£24,899</td><td>£107,355</td></tr><tr><td>Profit After Tax      </td><td>£15,203</td><td>£15,896</td><td>£17,184</td><td>£18,506</td><td>£20,168</td><td>£86,958</td></tr><tr><td>Change In Property Value</td><td>£32,250</td><td>£33,218</td><td>£62,726</td><td>£72,192</td><td>£76,523</td><td>£276,908</td></tr><tr><td>Net Return</td><td>£47,453</td><td>£49,114</td><td>£79,910</td><td>£90,697</td><td>£96,691</td><td>£363,866</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>21%</td><td>24%</td><td>26%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>