<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>£166,668</td><td>£169,168</td><td>£173,397</td><td>£177,732</td><td>£183,064</td><td>£870,030</td></tr><tr><td>Total Expenses</td><td>£76,679</td><td>£76,941</td><td>£77,374</td><td>£77,819</td><td>£78,363</td><td>£387,176</td></tr><tr><td>Profit Before Tax</td><td>£89,989</td><td>£92,227</td><td>£96,023</td><td>£99,913</td><td>£104,701</td><td>£482,853</td></tr><tr><td>Profit After Tax      </td><td>£69,892</td><td>£71,537</td><td>£74,327</td><td>£77,186</td><td>£80,705</td><td>£373,647</td></tr><tr><td>Change In Property Value</td><td>£22,500</td><td>£22,838</td><td>£54,087</td><td>£71,974</td><td>£83,570</td><td>£254,968</td></tr><tr><td>Net Return</td><td>£92,392</td><td>£94,375</td><td>£128,414</td><td>£149,160</td><td>£164,275</td><td>£628,615</td></tr><tr><td>Return From Rental Income (%)</td><td>13%</td><td>13%</td><td>14%</td><td>14%</td><td>15%</td><td>69%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>17%</td><td>24%</td><td>28%</td><td>30%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>