<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>£72,840</td><td>£73,933</td><td>£75,781</td><td>£77,675</td><td>£80,006</td><td>£380,235</td></tr><tr><td>Total Expenses</td><td>£47,407</td><td>£47,550</td><td>£47,765</td><td>£47,986</td><td>£48,250</td><td>£238,958</td></tr><tr><td>Profit Before Tax</td><td>£25,433</td><td>£26,383</td><td>£28,016</td><td>£29,689</td><td>£31,756</td><td>£141,276</td></tr><tr><td>Profit After Tax      </td><td>£20,601</td><td>£21,370</td><td>£22,693</td><td>£24,048</td><td>£25,722</td><td>£114,434</td></tr><tr><td>Change In Property Value</td><td>£19,500</td><td>£19,890</td><td>£40,576</td><td>£52,748</td><td>£55,386</td><td>£188,100</td></tr><tr><td>Net Return</td><td>£40,101</td><td>£41,260</td><td>£63,268</td><td>£76,796</td><td>£81,108</td><td>£302,533</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>19%</td><td>23%</td><td>24%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>