<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>£152,616</td><td>£155,668</td><td>£159,560</td><td>£163,549</td><td>£167,638</td><td>£799,031</td></tr><tr><td>Total Expenses</td><td>£70,823</td><td>£71,174</td><td>£71,606</td><td>£72,049</td><td>£72,501</td><td>£358,153</td></tr><tr><td>Profit Before Tax</td><td>£81,793</td><td>£84,494</td><td>£87,954</td><td>£91,500</td><td>£95,137</td><td>£440,878</td></tr><tr><td>Profit After Tax      </td><td>£63,868</td><td>£65,853</td><td>£68,396</td><td>£71,003</td><td>£73,676</td><td>£342,796</td></tr><tr><td>Change In Property Value</td><td>£27,000</td><td>£27,540</td><td>£56,182</td><td>£73,036</td><td>£84,357</td><td>£268,114</td></tr><tr><td>Net Return</td><td>£90,868</td><td>£93,393</td><td>£124,578</td><td>£144,039</td><td>£158,033</td><td>£610,910</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>12%</td><td>14%</td><td>16%</td><td>60%</td></tr></tbody></table></div></div></template></turbo-stream>