<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>£60,888</td><td>£61,801</td><td>£63,346</td><td>£64,930</td><td>£66,878</td><td>£317,844</td></tr><tr><td>Total Expenses</td><td>£39,864</td><td>£39,988</td><td>£40,174</td><td>£40,364</td><td>£40,589</td><td>£200,979</td></tr><tr><td>Profit Before Tax</td><td>£21,024</td><td>£21,813</td><td>£23,173</td><td>£24,566</td><td>£26,289</td><td>£116,864</td></tr><tr><td>Profit After Tax      </td><td>£17,030</td><td>£17,668</td><td>£18,770</td><td>£19,899</td><td>£21,294</td><td>£94,660</td></tr><tr><td>Change In Property Value</td><td>£16,300</td><td>£16,626</td><td>£33,917</td><td>£44,092</td><td>£46,297</td><td>£157,232</td></tr><tr><td>Net Return</td><td>£33,330</td><td>£34,294</td><td>£52,687</td><td>£63,991</td><td>£67,591</td><td>£251,892</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>35%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>19%</td><td>23%</td><td>25%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>