<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>£68,005</td><td>£69,706</td><td>£71,448</td><td>£73,234</td><td>£349,066</td></tr><tr><td>Total Expenses</td><td>£32,472</td><td>£32,652</td><td>£32,865</td><td>£33,083</td><td>£33,304</td><td>£164,375</td></tr><tr><td>Profit Before Tax</td><td>£34,200</td><td>£35,354</td><td>£36,841</td><td>£38,366</td><td>£39,930</td><td>£184,691</td></tr><tr><td>Profit After Tax      </td><td>£27,702</td><td>£28,637</td><td>£29,841</td><td>£31,076</td><td>£32,344</td><td>£149,600</td></tr><tr><td>Change In Property Value</td><td>£12,000</td><td>£12,240</td><td>£24,970</td><td>£32,460</td><td>£37,492</td><td>£119,162</td></tr><tr><td>Net Return</td><td>£39,702</td><td>£40,877</td><td>£54,811</td><td>£63,537</td><td>£69,836</td><td>£268,761</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>39%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>14%</td><td>17%</td><td>18%</td><td>70%</td></tr></tbody></table></div></div></template></turbo-stream>