<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>£88,368</td><td>£89,694</td><td>£91,936</td><td>£94,234</td><td>£97,061</td><td>£461,293</td></tr><tr><td>Total Expenses</td><td>£49,520</td><td>£49,698</td><td>£49,966</td><td>£50,239</td><td>£50,565</td><td>£249,988</td></tr><tr><td>Profit Before Tax</td><td>£38,848</td><td>£39,995</td><td>£41,970</td><td>£43,995</td><td>£46,497</td><td>£211,305</td></tr><tr><td>Profit After Tax      </td><td>£31,467</td><td>£32,396</td><td>£33,996</td><td>£35,636</td><td>£37,662</td><td>£171,157</td></tr><tr><td>Change In Property Value</td><td>£19,500</td><td>£19,890</td><td>£40,576</td><td>£52,748</td><td>£55,386</td><td>£188,100</td></tr><tr><td>Net Return</td><td>£50,967</td><td>£52,286</td><td>£74,571</td><td>£88,384</td><td>£93,048</td><td>£359,256</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>52%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>22%</td><td>27%</td><td>28%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>