<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>£93,624</td><td>£95,028</td><td>£97,404</td><td>£99,839</td><td>£102,834</td><td>£488,730</td></tr><tr><td>Total Expenses</td><td>£45,086</td><td>£45,273</td><td>£45,553</td><td>£45,840</td><td>£46,183</td><td>£227,935</td></tr><tr><td>Profit Before Tax</td><td>£48,538</td><td>£49,756</td><td>£51,851</td><td>£53,999</td><td>£56,652</td><td>£260,795</td></tr><tr><td>Profit After Tax      </td><td>£39,316</td><td>£40,302</td><td>£41,860</td><td>£43,439</td><td>£45,389</td><td>£210,306</td></tr><tr><td>Change In Property Value</td><td>£17,000</td><td>£17,340</td><td>£35,374</td><td>£45,986</td><td>£48,285</td><td>£163,984</td></tr><tr><td>Net Return</td><td>£56,316</td><td>£57,642</td><td>£77,234</td><td>£89,425</td><td>£93,674</td><td>£374,291</td></tr><tr><td>Return From Rental Income (%)</td><td>14%</td><td>14%</td><td>15%</td><td>15%</td><td>16%</td><td>74%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>20%</td><td>27%</td><td>31%</td><td>33%</td><td>131%</td></tr></tbody></table></div></div></template></turbo-stream>