<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>£76,056</td><td>£77,197</td><td>£79,127</td><td>£81,105</td><td>£83,538</td><td>£397,023</td></tr><tr><td>Total Expenses</td><td>£48,487</td><td>£48,647</td><td>£48,883</td><td>£49,125</td><td>£49,411</td><td>£244,553</td></tr><tr><td>Profit Before Tax</td><td>£27,569</td><td>£28,550</td><td>£30,244</td><td>£31,980</td><td>£34,127</td><td>£152,470</td></tr><tr><td>Profit After Tax      </td><td>£22,331</td><td>£23,125</td><td>£24,497</td><td>£25,904</td><td>£27,643</td><td>£123,500</td></tr><tr><td>Change In Property Value</td><td>£9,800</td><td>£9,898</td><td>£29,991</td><td>£41,188</td><td>£48,189</td><td>£139,066</td></tr><tr><td>Net Return</td><td>£32,131</td><td>£33,023</td><td>£54,488</td><td>£67,091</td><td>£75,833</td><td>£262,566</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>37%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>16%</td><td>20%</td><td>23%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>