<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>£52,776</td><td>£53,568</td><td>£54,907</td><td>£56,280</td><td>£57,968</td><td>£275,498</td></tr><tr><td>Total Expenses</td><td>£24,623</td><td>£24,714</td><td>£24,859</td><td>£25,007</td><td>£25,186</td><td>£124,389</td></tr><tr><td>Profit Before Tax</td><td>£28,153</td><td>£28,854</td><td>£30,048</td><td>£31,273</td><td>£32,782</td><td>£151,109</td></tr><tr><td>Profit After Tax      </td><td>£22,804</td><td>£23,372</td><td>£24,339</td><td>£25,331</td><td>£26,553</td><td>£122,398</td></tr><tr><td>Change In Property Value</td><td>£7,125</td><td>£7,232</td><td>£17,127</td><td>£22,792</td><td>£26,464</td><td>£80,740</td></tr><tr><td>Net Return</td><td>£29,929</td><td>£30,603</td><td>£41,467</td><td>£48,123</td><td>£53,017</td><td>£203,138</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>131%</td></tr></tbody></table></div></div></template></turbo-stream>