<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>£73,128</td><td>£74,591</td><td>£76,455</td><td>£78,367</td><td>£80,326</td><td>£382,866</td></tr><tr><td>Total Expenses</td><td>£39,069</td><td>£39,261</td><td>£39,491</td><td>£39,726</td><td>£39,964</td><td>£197,511</td></tr><tr><td>Profit Before Tax</td><td>£34,059</td><td>£35,329</td><td>£36,965</td><td>£38,641</td><td>£40,362</td><td>£185,355</td></tr><tr><td>Profit After Tax      </td><td>£27,588</td><td>£28,617</td><td>£29,941</td><td>£31,299</td><td>£32,693</td><td>£150,138</td></tr><tr><td>Change In Property Value</td><td>£22,500</td><td>£23,175</td><td>£39,784</td><td>£50,128</td><td>£53,135</td><td>£188,721</td></tr><tr><td>Net Return</td><td>£50,088</td><td>£51,792</td><td>£69,725</td><td>£81,427</td><td>£85,828</td><td>£338,859</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>17%</td><td>23%</td><td>27%</td><td>29%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>