<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>£91,188</td><td>£92,556</td><td>£94,870</td><td>£97,241</td><td>£100,159</td><td>£476,014</td></tr><tr><td>Total Expenses</td><td>£57,737</td><td>£57,920</td><td>£58,194</td><td>£58,475</td><td>£58,809</td><td>£291,135</td></tr><tr><td>Profit Before Tax</td><td>£33,451</td><td>£34,636</td><td>£36,676</td><td>£38,766</td><td>£41,349</td><td>£184,878</td></tr><tr><td>Profit After Tax      </td><td>£27,095</td><td>£28,055</td><td>£29,707</td><td>£31,401</td><td>£33,493</td><td>£149,752</td></tr><tr><td>Change In Property Value</td><td>£11,750</td><td>£11,868</td><td>£35,959</td><td>£49,383</td><td>£57,778</td><td>£166,737</td></tr><tr><td>Net Return</td><td>£38,845</td><td>£39,923</td><td>£65,666</td><td>£80,784</td><td>£91,271</td><td>£316,489</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>16%</td><td>20%</td><td>22%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>