<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>£77,508</td><td>£79,058</td><td>£81,035</td><td>£83,060</td><td>£85,137</td><td>£405,798</td></tr><tr><td>Total Expenses</td><td>£41,292</td><td>£41,493</td><td>£41,734</td><td>£41,981</td><td>£42,231</td><td>£208,731</td></tr><tr><td>Profit Before Tax</td><td>£36,216</td><td>£37,565</td><td>£39,301</td><td>£41,080</td><td>£42,906</td><td>£197,067</td></tr><tr><td>Profit After Tax      </td><td>£29,335</td><td>£30,427</td><td>£31,833</td><td>£33,275</td><td>£34,754</td><td>£159,624</td></tr><tr><td>Change In Property Value</td><td>£23,850</td><td>£24,566</td><td>£42,171</td><td>£53,135</td><td>£56,323</td><td>£200,045</td></tr><tr><td>Net Return</td><td>£53,185</td><td>£54,993</td><td>£74,004</td><td>£86,410</td><td>£91,077</td><td>£359,669</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>10%</td><td>10%</td><td>10%</td><td>11%</td><td>50%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>17%</td><td>23%</td><td>27%</td><td>29%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>