<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>£58,332</td><td>£59,207</td><td>£60,687</td><td>£62,204</td><td>£64,070</td><td>£304,501</td></tr><tr><td>Total Expenses</td><td>£27,163</td><td>£27,262</td><td>£27,420</td><td>£27,583</td><td>£27,780</td><td>£137,208</td></tr><tr><td>Profit Before Tax</td><td>£31,169</td><td>£31,945</td><td>£33,267</td><td>£34,621</td><td>£36,290</td><td>£167,293</td></tr><tr><td>Profit After Tax      </td><td>£25,247</td><td>£25,876</td><td>£26,946</td><td>£28,043</td><td>£29,395</td><td>£135,507</td></tr><tr><td>Change In Property Value</td><td>£7,875</td><td>£7,993</td><td>£18,930</td><td>£25,191</td><td>£29,249</td><td>£89,239</td></tr><tr><td>Net Return</td><td>£33,122</td><td>£33,869</td><td>£45,877</td><td>£53,234</td><td>£58,645</td><td>£224,746</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>79%</td></tr><tr><td>Total Net Return (%)</td><td>19%</td><td>20%</td><td>27%</td><td>31%</td><td>34%</td><td>130%</td></tr></tbody></table></div></div></template></turbo-stream>