<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>£61,308</td><td>£62,228</td><td>£63,783</td><td>£65,378</td><td>£67,339</td><td>£320,036</td></tr><tr><td>Total Expenses</td><td>£39,474</td><td>£39,612</td><td>£39,811</td><td>£40,014</td><td>£40,253</td><td>£199,163</td></tr><tr><td>Profit Before Tax</td><td>£21,834</td><td>£22,616</td><td>£23,973</td><td>£25,364</td><td>£27,087</td><td>£120,873</td></tr><tr><td>Profit After Tax      </td><td>£17,685</td><td>£18,319</td><td>£19,418</td><td>£20,545</td><td>£21,940</td><td>£97,907</td></tr><tr><td>Change In Property Value</td><td>£7,900</td><td>£7,979</td><td>£24,176</td><td>£33,202</td><td>£38,847</td><td>£112,104</td></tr><tr><td>Net Return</td><td>£25,585</td><td>£26,298</td><td>£43,594</td><td>£53,747</td><td>£60,787</td><td>£210,011</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>