<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>£65,004</td><td>£66,304</td><td>£67,962</td><td>£69,661</td><td>£71,402</td><td>£340,333</td></tr><tr><td>Total Expenses</td><td>£31,710</td><td>£31,886</td><td>£32,095</td><td>£32,309</td><td>£32,526</td><td>£160,526</td></tr><tr><td>Profit Before Tax</td><td>£33,294</td><td>£34,418</td><td>£35,867</td><td>£37,352</td><td>£38,877</td><td>£179,807</td></tr><tr><td>Profit After Tax      </td><td>£26,968</td><td>£27,878</td><td>£29,052</td><td>£30,255</td><td>£31,490</td><td>£145,644</td></tr><tr><td>Change In Property Value</td><td>£11,700</td><td>£11,934</td><td>£24,345</td><td>£31,649</td><td>£36,555</td><td>£116,183</td></tr><tr><td>Net Return</td><td>£38,668</td><td>£39,812</td><td>£53,397</td><td>£61,904</td><td>£68,045</td><td>£261,826</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>8%</td><td>39%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>14%</td><td>17%</td><td>18%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>