<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>£66,108</td><td>£67,430</td><td>£69,116</td><td>£70,844</td><td>£72,615</td><td>£346,113</td></tr><tr><td>Total Expenses</td><td>£32,217</td><td>£32,396</td><td>£32,607</td><td>£32,824</td><td>£33,044</td><td>£163,088</td></tr><tr><td>Profit Before Tax</td><td>£33,891</td><td>£35,035</td><td>£36,509</td><td>£38,020</td><td>£39,571</td><td>£183,025</td></tr><tr><td>Profit After Tax      </td><td>£27,451</td><td>£28,378</td><td>£29,572</td><td>£30,796</td><td>£32,053</td><td>£148,250</td></tr><tr><td>Change In Property Value</td><td>£11,900</td><td>£12,138</td><td>£24,762</td><td>£32,190</td><td>£37,179</td><td>£118,169</td></tr><tr><td>Net Return</td><td>£39,351</td><td>£40,516</td><td>£54,334</td><td>£62,986</td><td>£69,232</td><td>£266,419</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>