<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>£122,724</td><td>£124,565</td><td>£127,679</td><td>£130,871</td><td>£134,797</td><td>£640,636</td></tr><tr><td>Total Expenses</td><td>£73,785</td><td>£74,015</td><td>£74,369</td><td>£74,732</td><td>£75,168</td><td>£372,069</td></tr><tr><td>Profit Before Tax</td><td>£48,939</td><td>£50,550</td><td>£53,310</td><td>£56,139</td><td>£59,629</td><td>£268,567</td></tr><tr><td>Profit After Tax      </td><td>£39,641</td><td>£40,904</td><td>£42,933</td><td>£45,012</td><td>£47,578</td><td>£216,067</td></tr><tr><td>Change In Property Value</td><td>£52,500</td><td>£54,338</td><td>£88,376</td><td>£101,713</td><td>£107,816</td><td>£404,742</td></tr><tr><td>Net Return</td><td>£92,141</td><td>£95,242</td><td>£131,309</td><td>£146,725</td><td>£155,393</td><td>£620,809</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>17%</td><td>18%</td><td>24%</td><td>27%</td><td>29%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>