<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>£80,952</td><td>£82,166</td><td>£84,220</td><td>£86,326</td><td>£88,916</td><td>£422,580</td></tr><tr><td>Total Expenses</td><td>£37,756</td><td>£37,889</td><td>£38,105</td><td>£38,327</td><td>£38,597</td><td>£190,674</td></tr><tr><td>Profit Before Tax</td><td>£43,196</td><td>£44,277</td><td>£46,115</td><td>£47,999</td><td>£50,319</td><td>£231,906</td></tr><tr><td>Profit After Tax      </td><td>£34,988</td><td>£35,864</td><td>£37,353</td><td>£38,879</td><td>£40,735</td><td>£187,820</td></tr><tr><td>Change In Property Value</td><td>£14,700</td><td>£14,994</td><td>£30,588</td><td>£39,764</td><td>£41,752</td><td>£141,798</td></tr><tr><td>Net Return</td><td>£49,688</td><td>£50,858</td><td>£67,941</td><td>£78,643</td><td>£82,487</td><td>£329,618</td></tr><tr><td>Return From Rental Income (%)</td><td>14%</td><td>15%</td><td>15%</td><td>16%</td><td>17%</td><td>76%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>21%</td><td>28%</td><td>32%</td><td>34%</td><td>134%</td></tr></tbody></table></div></div></template></turbo-stream>