<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>£61,116</td><td>£62,338</td><td>£63,897</td><td>£65,494</td><td>£67,132</td><td>£319,977</td></tr><tr><td>Total Expenses</td><td>£29,933</td><td>£30,101</td><td>£30,300</td><td>£30,503</td><td>£30,710</td><td>£151,547</td></tr><tr><td>Profit Before Tax</td><td>£31,183</td><td>£32,237</td><td>£33,597</td><td>£34,991</td><td>£36,422</td><td>£168,430</td></tr><tr><td>Profit After Tax      </td><td>£25,258</td><td>£26,112</td><td>£27,213</td><td>£28,342</td><td>£29,502</td><td>£136,428</td></tr><tr><td>Change In Property Value</td><td>£11,000</td><td>£11,220</td><td>£22,889</td><td>£29,755</td><td>£34,368</td><td>£109,232</td></tr><tr><td>Net Return</td><td>£36,258</td><td>£37,332</td><td>£50,102</td><td>£58,098</td><td>£63,869</td><td>£245,660</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>40%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>15%</td><td>17%</td><td>19%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>