<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>£71,664</td><td>£73,097</td><td>£74,925</td><td>£76,798</td><td>£78,718</td><td>£375,202</td></tr><tr><td>Total Expenses</td><td>£33,257</td><td>£33,412</td><td>£33,605</td><td>£33,803</td><td>£34,006</td><td>£168,083</td></tr><tr><td>Profit Before Tax</td><td>£38,407</td><td>£39,686</td><td>£41,320</td><td>£42,994</td><td>£44,712</td><td>£207,119</td></tr><tr><td>Profit After Tax      </td><td>£31,110</td><td>£32,145</td><td>£33,469</td><td>£34,826</td><td>£36,217</td><td>£167,766</td></tr><tr><td>Change In Property Value</td><td>£12,900</td><td>£13,158</td><td>£26,842</td><td>£34,895</td><td>£40,304</td><td>£128,099</td></tr><tr><td>Net Return</td><td>£44,010</td><td>£45,303</td><td>£60,311</td><td>£69,721</td><td>£76,520</td><td>£295,865</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>40%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>14%</td><td>17%</td><td>18%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>