<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>£66,672</td><td>£67,672</td><td>£69,364</td><td>£71,098</td><td>£73,231</td><td>£348,037</td></tr><tr><td>Total Expenses</td><td>£32,472</td><td>£32,618</td><td>£32,830</td><td>£33,048</td><td>£33,304</td><td>£164,272</td></tr><tr><td>Profit Before Tax</td><td>£34,200</td><td>£35,054</td><td>£36,534</td><td>£38,050</td><td>£39,927</td><td>£183,765</td></tr><tr><td>Profit After Tax      </td><td>£27,702</td><td>£28,394</td><td>£29,592</td><td>£30,821</td><td>£32,341</td><td>£148,850</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£9,135</td><td>£21,635</td><td>£28,790</td><td>£33,428</td><td>£101,987</td></tr><tr><td>Net Return</td><td>£36,702</td><td>£37,529</td><td>£51,227</td><td>£59,610</td><td>£65,769</td><td>£250,837</td></tr><tr><td>Return From Rental Income (%)</td><td>14%</td><td>14%</td><td>15%</td><td>16%</td><td>16%</td><td>75%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>19%</td><td>26%</td><td>30%</td><td>33%</td><td>126%</td></tr></tbody></table></div></div></template></turbo-stream>