<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>£133,332</td><td>£135,332</td><td>£138,715</td><td>£142,183</td><td>£146,449</td><td>£696,011</td></tr><tr><td>Total Expenses</td><td>£61,443</td><td>£61,655</td><td>£62,004</td><td>£62,362</td><td>£62,799</td><td>£310,262</td></tr><tr><td>Profit Before Tax</td><td>£71,889</td><td>£73,677</td><td>£76,712</td><td>£79,822</td><td>£83,650</td><td>£385,749</td></tr><tr><td>Profit After Tax      </td><td>£56,588</td><td>£57,903</td><td>£60,133</td><td>£62,419</td><td>£65,233</td><td>£302,276</td></tr><tr><td>Change In Property Value</td><td>£18,000</td><td>£18,270</td><td>£43,269</td><td>£57,579</td><td>£66,856</td><td>£203,975</td></tr><tr><td>Net Return</td><td>£74,588</td><td>£76,173</td><td>£103,402</td><td>£119,998</td><td>£132,089</td><td>£506,250</td></tr><tr><td>Return From Rental Income (%)</td><td>13%</td><td>14%</td><td>14%</td><td>15%</td><td>15%</td><td>72%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>18%</td><td>24%</td><td>28%</td><td>31%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>