<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>£35,940</td><td>£36,479</td><td>£37,391</td><td>£38,326</td><td>£39,476</td><td>£187,612</td></tr><tr><td>Total Expenses</td><td>£25,432</td><td>£25,531</td><td>£25,666</td><td>£25,803</td><td>£25,961</td><td>£128,392</td></tr><tr><td>Profit Before Tax</td><td>£10,509</td><td>£10,948</td><td>£11,726</td><td>£12,523</td><td>£13,515</td><td>£59,220</td></tr><tr><td>Profit After Tax      </td><td>£8,512</td><td>£8,868</td><td>£9,498</td><td>£10,144</td><td>£10,947</td><td>£47,968</td></tr><tr><td>Change In Property Value</td><td>£15,000</td><td>£15,450</td><td>£29,175</td><td>£33,577</td><td>£35,592</td><td>£128,794</td></tr><tr><td>Net Return</td><td>£23,512</td><td>£24,318</td><td>£38,672</td><td>£43,721</td><td>£46,539</td><td>£176,762</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>28%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>