<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>£93,804</td><td>£95,680</td><td>£98,072</td><td>£100,524</td><td>£103,037</td><td>£491,117</td></tr><tr><td>Total Expenses</td><td>£66,925</td><td>£67,159</td><td>£67,441</td><td>£67,730</td><td>£68,024</td><td>£337,280</td></tr><tr><td>Profit Before Tax</td><td>£26,879</td><td>£28,521</td><td>£30,631</td><td>£32,794</td><td>£35,013</td><td>£153,837</td></tr><tr><td>Profit After Tax      </td><td>£21,772</td><td>£23,102</td><td>£24,811</td><td>£26,563</td><td>£28,360</td><td>£124,608</td></tr><tr><td>Change In Property Value</td><td>£28,000</td><td>£28,560</td><td>£58,262</td><td>£75,741</td><td>£87,481</td><td>£278,045</td></tr><tr><td>Net Return</td><td>£49,772</td><td>£51,662</td><td>£83,073</td><td>£102,304</td><td>£115,841</td><td>£402,653</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>8%</td><td>10%</td><td>11%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>