<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>£101,172</td><td>£102,690</td><td>£105,257</td><td>£107,888</td><td>£111,125</td><td>£528,132</td></tr><tr><td>Total Expenses</td><td>£46,126</td><td>£46,290</td><td>£46,557</td><td>£46,831</td><td>£47,165</td><td>£232,970</td></tr><tr><td>Profit Before Tax</td><td>£55,046</td><td>£56,400</td><td>£58,700</td><td>£61,057</td><td>£63,959</td><td>£295,162</td></tr><tr><td>Profit After Tax      </td><td>£44,209</td><td>£45,204</td><td>£46,894</td><td>£48,627</td><td>£50,760</td><td>£235,694</td></tr><tr><td>Change In Property Value</td><td>£26,850</td><td>£27,656</td><td>£52,223</td><td>£60,104</td><td>£63,710</td><td>£230,542</td></tr><tr><td>Net Return</td><td>£71,059</td><td>£72,859</td><td>£99,117</td><td>£108,731</td><td>£114,470</td><td>£466,236</td></tr><tr><td>Return From Rental Income (%)</td><td>15%</td><td>15%</td><td>16%</td><td>16%</td><td>17%</td><td>78%</td></tr><tr><td>Total Net Return (%)</td><td>24%</td><td>24%</td><td>33%</td><td>36%</td><td>38%</td><td>155%</td></tr></tbody></table></div></div></template></turbo-stream>