<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>£129,996</td><td>£131,946</td><td>£135,245</td><td>£138,626</td><td>£142,784</td><td>£678,597</td></tr><tr><td>Total Expenses</td><td>£53,683</td><td>£53,924</td><td>£54,297</td><td>£54,679</td><td>£55,137</td><td>£271,719</td></tr><tr><td>Profit Before Tax</td><td>£76,313</td><td>£78,022</td><td>£80,948</td><td>£83,947</td><td>£87,647</td><td>£406,878</td></tr><tr><td>Profit After Tax      </td><td>£59,840</td><td>£61,096</td><td>£63,247</td><td>£65,451</td><td>£68,171</td><td>£317,805</td></tr><tr><td>Change In Property Value</td><td>£29,250</td><td>£30,128</td><td>£56,891</td><td>£65,476</td><td>£69,405</td><td>£251,149</td></tr><tr><td>Net Return</td><td>£89,090</td><td>£91,224</td><td>£120,138</td><td>£130,927</td><td>£137,576</td><td>£568,954</td></tr><tr><td>Return From Rental Income (%)</td><td>18%</td><td>18%</td><td>19%</td><td>20%</td><td>21%</td><td>96%</td></tr><tr><td>Total Net Return (%)</td><td>27%</td><td>27%</td><td>36%</td><td>39%</td><td>41%</td><td>171%</td></tr></tbody></table></div></div></template></turbo-stream>