<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>£82,176</td><td>£83,409</td><td>£85,494</td><td>£87,631</td><td>£90,260</td><td>£428,970</td></tr><tr><td>Total Expenses</td><td>£60,578</td><td>£60,902</td><td>£61,298</td><td>£61,703</td><td>£62,151</td><td>£306,632</td></tr><tr><td>Profit Before Tax</td><td>£21,598</td><td>£22,507</td><td>£24,196</td><td>£25,929</td><td>£28,109</td><td>£122,338</td></tr><tr><td>Profit After Tax      </td><td>£17,494</td><td>£18,230</td><td>£19,599</td><td>£21,002</td><td>£22,768</td><td>£99,094</td></tr><tr><td>Change In Property Value</td><td>£22,000</td><td>£22,440</td><td>£45,778</td><td>£59,511</td><td>£62,486</td><td>£212,215</td></tr><tr><td>Net Return</td><td>£39,494</td><td>£40,670</td><td>£65,376</td><td>£80,513</td><td>£85,254</td><td>£311,309</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>17%</td><td>21%</td><td>22%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>