<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>£47,220</td><td>£47,928</td><td>£49,127</td><td>£50,355</td><td>£51,865</td><td>£246,495</td></tr><tr><td>Total Expenses</td><td>£22,084</td><td>£22,166</td><td>£22,297</td><td>£22,431</td><td>£22,592</td><td>£111,570</td></tr><tr><td>Profit Before Tax</td><td>£25,136</td><td>£25,762</td><td>£26,830</td><td>£27,924</td><td>£29,273</td><td>£134,925</td></tr><tr><td>Profit After Tax      </td><td>£20,360</td><td>£20,867</td><td>£21,732</td><td>£22,619</td><td>£23,711</td><td>£109,289</td></tr><tr><td>Change In Property Value</td><td>£6,375</td><td>£6,471</td><td>£15,325</td><td>£20,393</td><td>£23,678</td><td>£72,241</td></tr><tr><td>Net Return</td><td>£26,735</td><td>£27,338</td><td>£37,057</td><td>£43,011</td><td>£47,389</td><td>£181,530</td></tr><tr><td>Return From Rental Income (%)</td><td>15%</td><td>15%</td><td>16%</td><td>16%</td><td>17%</td><td>80%</td></tr><tr><td>Total Net Return (%)</td><td>19%</td><td>20%</td><td>27%</td><td>31%</td><td>35%</td><td>132%</td></tr></tbody></table></div></div></template></turbo-stream>