<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>£69,444</td><td>£70,486</td><td>£72,248</td><td>£74,054</td><td>£76,276</td><td>£362,507</td></tr><tr><td>Total Expenses</td><td>£33,741</td><td>£33,891</td><td>£34,111</td><td>£34,335</td><td>£34,600</td><td>£170,678</td></tr><tr><td>Profit Before Tax</td><td>£35,703</td><td>£36,594</td><td>£38,137</td><td>£39,719</td><td>£41,676</td><td>£191,829</td></tr><tr><td>Profit After Tax      </td><td>£28,919</td><td>£29,641</td><td>£30,891</td><td>£32,172</td><td>£33,757</td><td>£155,381</td></tr><tr><td>Change In Property Value</td><td>£9,375</td><td>£9,516</td><td>£22,536</td><td>£29,989</td><td>£34,821</td><td>£106,237</td></tr><tr><td>Net Return</td><td>£38,294</td><td>£39,157</td><td>£53,427</td><td>£62,162</td><td>£68,578</td><td>£261,618</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>