<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>£77,772</td><td>£78,939</td><td>£80,912</td><td>£82,935</td><td>£85,423</td><td>£405,980</td></tr><tr><td>Total Expenses</td><td>£37,550</td><td>£37,712</td><td>£37,953</td><td>£38,199</td><td>£38,490</td><td>£189,904</td></tr><tr><td>Profit Before Tax</td><td>£40,222</td><td>£41,226</td><td>£42,959</td><td>£44,736</td><td>£46,933</td><td>£216,077</td></tr><tr><td>Profit After Tax      </td><td>£32,580</td><td>£33,393</td><td>£34,797</td><td>£36,236</td><td>£38,015</td><td>£175,022</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,658</td><td>£25,241</td><td>£33,588</td><td>£38,999</td><td>£118,985</td></tr><tr><td>Net Return</td><td>£43,080</td><td>£44,051</td><td>£60,038</td><td>£69,824</td><td>£77,015</td><td>£294,007</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>