<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>£49,992</td><td>£50,992</td><td>£52,267</td><td>£53,573</td><td>£54,913</td><td>£261,736</td></tr><tr><td>Total Expenses</td><td>£25,845</td><td>£25,991</td><td>£26,161</td><td>£26,336</td><td>£26,512</td><td>£130,845</td></tr><tr><td>Profit Before Tax</td><td>£24,147</td><td>£25,001</td><td>£26,105</td><td>£27,238</td><td>£28,400</td><td>£130,891</td></tr><tr><td>Profit After Tax      </td><td>£19,559</td><td>£20,251</td><td>£21,145</td><td>£22,062</td><td>£23,004</td><td>£106,022</td></tr><tr><td>Change In Property Value</td><td>£9,500</td><td>£9,690</td><td>£19,768</td><td>£25,698</td><td>£29,681</td><td>£94,337</td></tr><tr><td>Net Return</td><td>£29,059</td><td>£29,941</td><td>£40,913</td><td>£47,760</td><td>£52,685</td><td>£200,359</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>14%</td><td>17%</td><td>18%</td><td>70%</td></tr></tbody></table></div></div></template></turbo-stream>