<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>£71,592</td><td>£72,666</td><td>£74,483</td><td>£76,345</td><td>£78,635</td><td>£373,720</td></tr><tr><td>Total Expenses</td><td>£33,448</td><td>£33,567</td><td>£33,759</td><td>£33,956</td><td>£34,196</td><td>£168,927</td></tr><tr><td>Profit Before Tax</td><td>£38,144</td><td>£39,099</td><td>£40,723</td><td>£42,388</td><td>£44,439</td><td>£204,793</td></tr><tr><td>Profit After Tax      </td><td>£30,897</td><td>£31,670</td><td>£32,986</td><td>£34,334</td><td>£35,995</td><td>£165,883</td></tr><tr><td>Change In Property Value</td><td>£13,000</td><td>£13,260</td><td>£27,050</td><td>£35,166</td><td>£36,924</td><td>£125,400</td></tr><tr><td>Net Return</td><td>£43,897</td><td>£44,930</td><td>£60,036</td><td>£69,500</td><td>£72,919</td><td>£291,282</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>135%</td></tr></tbody></table></div></div></template></turbo-stream>