<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>£84,924</td><td>£86,198</td><td>£88,353</td><td>£90,562</td><td>£93,278</td><td>£443,315</td></tr><tr><td>Total Expenses</td><td>£63,111</td><td>£63,445</td><td>£63,854</td><td>£64,272</td><td>£64,735</td><td>£319,416</td></tr><tr><td>Profit Before Tax</td><td>£21,813</td><td>£22,753</td><td>£24,499</td><td>£26,290</td><td>£28,543</td><td>£123,899</td></tr><tr><td>Profit After Tax      </td><td>£17,669</td><td>£18,430</td><td>£19,844</td><td>£21,295</td><td>£23,120</td><td>£100,358</td></tr><tr><td>Change In Property Value</td><td>£28,750</td><td>£29,469</td><td>£54,370</td><td>£69,442</td><td>£79,922</td><td>£261,953</td></tr><tr><td>Net Return</td><td>£46,419</td><td>£47,899</td><td>£74,214</td><td>£90,737</td><td>£103,042</td><td>£362,311</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>18%</td><td>23%</td><td>26%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>