<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>£48,756</td><td>£49,487</td><td>£50,725</td><td>£51,993</td><td>£53,552</td><td>£254,513</td></tr><tr><td>Total Expenses</td><td>£32,664</td><td>£32,783</td><td>£32,950</td><td>£33,121</td><td>£33,319</td><td>£164,838</td></tr><tr><td>Profit Before Tax</td><td>£16,092</td><td>£16,704</td><td>£17,774</td><td>£18,872</td><td>£20,233</td><td>£89,675</td></tr><tr><td>Profit After Tax      </td><td>£13,034</td><td>£13,530</td><td>£14,397</td><td>£15,286</td><td>£16,389</td><td>£72,636</td></tr><tr><td>Change In Property Value</td><td>£19,500</td><td>£20,085</td><td>£37,927</td><td>£43,651</td><td>£46,270</td><td>£167,433</td></tr><tr><td>Net Return</td><td>£32,534</td><td>£33,615</td><td>£52,324</td><td>£58,937</td><td>£62,658</td><td>£240,069</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>24%</td><td>27%</td><td>29%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>