<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>£48,756</td><td>£49,731</td><td>£50,974</td><td>£52,249</td><td>£53,555</td><td>£255,265</td></tr><tr><td>Total Expenses</td><td>£25,213</td><td>£25,322</td><td>£25,457</td><td>£25,596</td><td>£25,737</td><td>£127,325</td></tr><tr><td>Profit Before Tax</td><td>£23,543</td><td>£24,409</td><td>£25,517</td><td>£26,653</td><td>£27,818</td><td>£127,940</td></tr><tr><td>Profit After Tax      </td><td>£19,070</td><td>£19,771</td><td>£20,669</td><td>£21,589</td><td>£22,533</td><td>£103,632</td></tr><tr><td>Change In Property Value</td><td>£10,000</td><td>£10,200</td><td>£20,808</td><td>£27,050</td><td>£31,243</td><td>£99,302</td></tr><tr><td>Net Return</td><td>£29,070</td><td>£29,971</td><td>£41,477</td><td>£48,639</td><td>£53,776</td><td>£202,933</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>14%</td><td>16%</td><td>18%</td><td>66%</td></tr></tbody></table></div></div></template></turbo-stream>