<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>£58,332</td><td>£59,499</td><td>£60,986</td><td>£62,511</td><td>£64,074</td><td>£305,401</td></tr><tr><td>Total Expenses</td><td>£28,663</td><td>£28,825</td><td>£29,017</td><td>£29,213</td><td>£29,412</td><td>£145,130</td></tr><tr><td>Profit Before Tax</td><td>£29,669</td><td>£30,673</td><td>£31,969</td><td>£33,297</td><td>£34,661</td><td>£160,271</td></tr><tr><td>Profit After Tax      </td><td>£24,032</td><td>£24,845</td><td>£25,895</td><td>£26,971</td><td>£28,076</td><td>£129,819</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,710</td><td>£21,848</td><td>£28,403</td><td>£32,805</td><td>£104,267</td></tr><tr><td>Net Return</td><td>£34,532</td><td>£35,555</td><td>£47,743</td><td>£55,374</td><td>£60,881</td><td>£234,086</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>40%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>15%</td><td>17%</td><td>19%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>