<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>£79,128</td><td>£80,315</td><td>£82,323</td><td>£84,381</td><td>£86,912</td><td>£413,059</td></tr><tr><td>Total Expenses</td><td>£36,183</td><td>£36,314</td><td>£36,525</td><td>£36,742</td><td>£37,006</td><td>£182,769</td></tr><tr><td>Profit Before Tax</td><td>£42,945</td><td>£44,001</td><td>£45,798</td><td>£47,639</td><td>£49,907</td><td>£230,290</td></tr><tr><td>Profit After Tax      </td><td>£34,785</td><td>£35,641</td><td>£37,096</td><td>£38,588</td><td>£40,424</td><td>£186,535</td></tr><tr><td>Change In Property Value</td><td>£20,999</td><td>£21,628</td><td>£40,842</td><td>£47,005</td><td>£49,825</td><td>£180,299</td></tr><tr><td>Net Return</td><td>£55,784</td><td>£57,270</td><td>£77,938</td><td>£85,593</td><td>£90,250</td><td>£366,834</td></tr><tr><td>Return From Rental Income (%)</td><td>15%</td><td>15%</td><td>16%</td><td>17%</td><td>17%</td><td>80%</td></tr><tr><td>Total Net Return (%)</td><td>24%</td><td>25%</td><td>33%</td><td>37%</td><td>39%</td><td>157%</td></tr></tbody></table></div></div></template></turbo-stream>