<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>£46,020</td><td>£46,710</td><td>£47,878</td><td>£49,075</td><td>£50,547</td><td>£240,231</td></tr><tr><td>Total Expenses</td><td>£30,405</td><td>£30,520</td><td>£30,680</td><td>£30,843</td><td>£31,033</td><td>£153,481</td></tr><tr><td>Profit Before Tax</td><td>£15,615</td><td>£16,190</td><td>£17,198</td><td>£18,232</td><td>£19,514</td><td>£86,749</td></tr><tr><td>Profit After Tax      </td><td>£12,648</td><td>£13,114</td><td>£13,931</td><td>£14,768</td><td>£15,806</td><td>£70,267</td></tr><tr><td>Change In Property Value</td><td>£17,999</td><td>£18,538</td><td>£35,007</td><td>£40,290</td><td>£42,707</td><td>£154,540</td></tr><tr><td>Net Return</td><td>£30,647</td><td>£31,653</td><td>£48,937</td><td>£55,057</td><td>£58,513</td><td>£224,807</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>16%</td><td>25%</td><td>28%</td><td>29%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>