<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>£92,628</td><td>£94,481</td><td>£96,843</td><td>£99,264</td><td>£101,745</td><td>£484,960</td></tr><tr><td>Total Expenses</td><td>£48,954</td><td>£49,185</td><td>£49,464</td><td>£49,750</td><td>£50,041</td><td>£247,396</td></tr><tr><td>Profit Before Tax</td><td>£43,674</td><td>£45,295</td><td>£47,378</td><td>£49,513</td><td>£51,704</td><td>£237,564</td></tr><tr><td>Profit After Tax      </td><td>£35,376</td><td>£36,689</td><td>£38,376</td><td>£40,106</td><td>£41,752</td><td>£192,299</td></tr><tr><td>Change In Property Value</td><td>£19,000</td><td>£19,380</td><td>£39,535</td><td>£51,396</td><td>£59,362</td><td>£188,673</td></tr><tr><td>Net Return</td><td>£54,376</td><td>£56,069</td><td>£77,911</td><td>£91,501</td><td>£101,115</td><td>£380,972</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>9%</td><td>12%</td><td>14%</td><td>15%</td><td>58%</td></tr></tbody></table></div></div></template></turbo-stream>