<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>£60,924</td><td>£61,838</td><td>£63,384</td><td>£64,968</td><td>£66,917</td><td>£318,032</td></tr><tr><td>Total Expenses</td><td>£39,237</td><td>£39,375</td><td>£39,572</td><td>£39,775</td><td>£40,012</td><td>£197,971</td></tr><tr><td>Profit Before Tax</td><td>£21,687</td><td>£22,463</td><td>£23,812</td><td>£25,194</td><td>£26,905</td><td>£120,061</td></tr><tr><td>Profit After Tax      </td><td>£17,566</td><td>£18,195</td><td>£19,287</td><td>£20,407</td><td>£21,793</td><td>£97,249</td></tr><tr><td>Change In Property Value</td><td>£7,850</td><td>£7,929</td><td>£24,023</td><td>£32,992</td><td>£38,601</td><td>£111,395</td></tr><tr><td>Net Return</td><td>£25,416</td><td>£26,124</td><td>£43,311</td><td>£53,399</td><td>£60,394</td><td>£208,644</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>