<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>£110,772</td><td>£112,434</td><td>£115,244</td><td>£118,126</td><td>£121,669</td><td>£578,245</td></tr><tr><td>Total Expenses</td><td>£82,167</td><td>£82,599</td><td>£83,129</td><td>£83,671</td><td>£84,272</td><td>£415,838</td></tr><tr><td>Profit Before Tax</td><td>£28,605</td><td>£29,834</td><td>£32,115</td><td>£34,455</td><td>£37,397</td><td>£162,407</td></tr><tr><td>Profit After Tax      </td><td>£23,170</td><td>£24,166</td><td>£26,014</td><td>£27,908</td><td>£30,292</td><td>£131,550</td></tr><tr><td>Change In Property Value</td><td>£37,500</td><td>£38,438</td><td>£70,917</td><td>£90,577</td><td>£104,246</td><td>£341,678</td></tr><tr><td>Net Return</td><td>£60,670</td><td>£62,603</td><td>£96,931</td><td>£118,485</td><td>£134,538</td><td>£473,227</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>18%</td><td>22%</td><td>25%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>