<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>£103,956</td><td>£105,515</td><td>£108,153</td><td>£110,857</td><td>£114,183</td><td>£542,664</td></tr><tr><td>Total Expenses</td><td>£65,957</td><td>£66,159</td><td>£66,466</td><td>£66,780</td><td>£67,155</td><td>£332,516</td></tr><tr><td>Profit Before Tax</td><td>£37,999</td><td>£39,357</td><td>£41,688</td><td>£44,077</td><td>£47,028</td><td>£210,148</td></tr><tr><td>Profit After Tax      </td><td>£30,779</td><td>£31,879</td><td>£33,767</td><td>£35,703</td><td>£38,092</td><td>£170,220</td></tr><tr><td>Change In Property Value</td><td>£40,500</td><td>£41,715</td><td>£78,772</td><td>£90,659</td><td>£96,099</td><td>£347,745</td></tr><tr><td>Net Return</td><td>£71,279</td><td>£73,594</td><td>£112,539</td><td>£126,362</td><td>£134,191</td><td>£517,965</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>23%</td><td>26%</td><td>28%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>