<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>£59,028</td><td>£59,913</td><td>£61,411</td><td>£62,947</td><td>£64,835</td><td>£308,134</td></tr><tr><td>Total Expenses</td><td>£42,341</td><td>£42,475</td><td>£42,668</td><td>£42,865</td><td>£43,097</td><td>£213,446</td></tr><tr><td>Profit Before Tax</td><td>£16,687</td><td>£17,438</td><td>£18,743</td><td>£20,081</td><td>£21,738</td><td>£94,688</td></tr><tr><td>Profit After Tax      </td><td>£13,517</td><td>£14,125</td><td>£15,182</td><td>£16,266</td><td>£17,608</td><td>£76,697</td></tr><tr><td>Change In Property Value</td><td>£26,040</td><td>£26,821</td><td>£50,647</td><td>£58,291</td><td>£61,788</td><td>£223,587</td></tr><tr><td>Net Return</td><td>£39,557</td><td>£40,946</td><td>£65,829</td><td>£74,556</td><td>£79,396</td><td>£300,284</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>23%</td><td>26%</td><td>27%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>