<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>£58,404</td><td>£59,572</td><td>£61,061</td><td>£62,588</td><td>£64,153</td><td>£305,778</td></tr><tr><td>Total Expenses</td><td>£31,606</td><td>£31,769</td><td>£31,960</td><td>£32,157</td><td>£32,356</td><td>£159,848</td></tr><tr><td>Profit Before Tax</td><td>£26,798</td><td>£27,804</td><td>£29,101</td><td>£30,431</td><td>£31,797</td><td>£145,930</td></tr><tr><td>Profit After Tax      </td><td>£21,707</td><td>£22,521</td><td>£23,572</td><td>£24,649</td><td>£25,755</td><td>£118,204</td></tr><tr><td>Change In Property Value</td><td>£17,970</td><td>£18,509</td><td>£31,774</td><td>£40,035</td><td>£42,437</td><td>£150,726</td></tr><tr><td>Net Return</td><td>£39,677</td><td>£41,030</td><td>£55,346</td><td>£64,684</td><td>£68,192</td><td>£268,929</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>10%</td><td>10%</td><td>11%</td><td>11%</td><td>51%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>24%</td><td>28%</td><td>29%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>