<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>£58,908</td><td>£59,792</td><td>£61,286</td><td>£62,819</td><td>£64,703</td><td>£307,508</td></tr><tr><td>Total Expenses</td><td>£33,680</td><td>£33,814</td><td>£34,006</td><td>£34,203</td><td>£34,435</td><td>£170,138</td></tr><tr><td>Profit Before Tax</td><td>£25,228</td><td>£25,978</td><td>£27,280</td><td>£28,615</td><td>£30,269</td><td>£137,370</td></tr><tr><td>Profit After Tax      </td><td>£20,435</td><td>£21,042</td><td>£22,097</td><td>£23,178</td><td>£24,518</td><td>£111,270</td></tr><tr><td>Change In Property Value</td><td>£13,000</td><td>£13,260</td><td>£27,050</td><td>£35,166</td><td>£36,924</td><td>£125,400</td></tr><tr><td>Net Return</td><td>£33,435</td><td>£34,302</td><td>£49,147</td><td>£58,344</td><td>£61,441</td><td>£236,669</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>10%</td><td>10%</td><td>11%</td><td>11%</td><td>52%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>23%</td><td>27%</td><td>28%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>