<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>£76,548</td><td>£77,696</td><td>£79,639</td><td>£81,630</td><td>£84,078</td><td>£399,591</td></tr><tr><td>Total Expenses</td><td>£35,729</td><td>£35,855</td><td>£36,060</td><td>£36,270</td><td>£36,526</td><td>£180,441</td></tr><tr><td>Profit Before Tax</td><td>£40,819</td><td>£41,841</td><td>£43,578</td><td>£45,359</td><td>£47,553</td><td>£219,150</td></tr><tr><td>Profit After Tax      </td><td>£33,063</td><td>£33,891</td><td>£35,299</td><td>£36,741</td><td>£38,518</td><td>£177,512</td></tr><tr><td>Change In Property Value</td><td>£13,900</td><td>£14,178</td><td>£28,923</td><td>£37,600</td><td>£39,480</td><td>£134,081</td></tr><tr><td>Net Return</td><td>£46,963</td><td>£48,069</td><td>£64,222</td><td>£74,341</td><td>£77,998</td><td>£311,593</td></tr><tr><td>Return From Rental Income (%)</td><td>14%</td><td>15%</td><td>15%</td><td>16%</td><td>17%</td><td>77%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>21%</td><td>28%</td><td>32%</td><td>34%</td><td>134%</td></tr></tbody></table></div></div></template></turbo-stream>