<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>£99,444</td><td>£101,433</td><td>£103,969</td><td>£106,568</td><td>£109,232</td><td>£520,646</td></tr><tr><td>Total Expenses</td><td>£47,454</td><td>£47,698</td><td>£47,995</td><td>£48,299</td><td>£48,608</td><td>£240,053</td></tr><tr><td>Profit Before Tax</td><td>£51,990</td><td>£53,734</td><td>£55,974</td><td>£58,269</td><td>£60,624</td><td>£280,592</td></tr><tr><td>Profit After Tax      </td><td>£41,963</td><td>£43,245</td><td>£44,891</td><td>£46,578</td><td>£48,309</td><td>£224,985</td></tr><tr><td>Change In Property Value</td><td>£17,900</td><td>£18,258</td><td>£37,246</td><td>£48,420</td><td>£55,925</td><td>£177,750</td></tr><tr><td>Net Return</td><td>£59,863</td><td>£61,503</td><td>£82,137</td><td>£94,998</td><td>£104,234</td><td>£402,735</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>13%</td><td>16%</td><td>17%</td><td>66%</td></tr></tbody></table></div></div></template></turbo-stream>