<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>£148,332</td><td>£151,299</td><td>£155,081</td><td>£158,958</td><td>£162,932</td><td>£776,602</td></tr><tr><td>Total Expenses</td><td>£89,680</td><td>£90,329</td><td>£91,037</td><td>£91,761</td><td>£92,485</td><td>£455,291</td></tr><tr><td>Profit Before Tax</td><td>£58,652</td><td>£60,970</td><td>£64,044</td><td>£67,197</td><td>£70,447</td><td>£321,311</td></tr><tr><td>Profit After Tax      </td><td>£46,859</td><td>£48,563</td><td>£50,823</td><td>£53,140</td><td>£55,528</td><td>£254,913</td></tr><tr><td>Change In Property Value</td><td>£30,000</td><td>£30,600</td><td>£62,424</td><td>£81,151</td><td>£93,730</td><td>£297,905</td></tr><tr><td>Net Return</td><td>£76,859</td><td>£79,163</td><td>£113,247</td><td>£134,291</td><td>£149,258</td><td>£552,818</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>10%</td><td>12%</td><td>13%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>