<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>£56,064</td><td>£57,185</td><td>£58,615</td><td>£60,080</td><td>£61,582</td><td>£293,527</td></tr><tr><td>Total Expenses</td><td>£28,920</td><td>£29,043</td><td>£29,197</td><td>£29,354</td><td>£29,515</td><td>£146,029</td></tr><tr><td>Profit Before Tax</td><td>£27,144</td><td>£28,142</td><td>£29,418</td><td>£30,726</td><td>£32,067</td><td>£147,498</td></tr><tr><td>Profit After Tax      </td><td>£21,987</td><td>£22,795</td><td>£23,829</td><td>£24,888</td><td>£25,974</td><td>£119,473</td></tr><tr><td>Change In Property Value</td><td>£11,500</td><td>£11,730</td><td>£23,929</td><td>£31,108</td><td>£35,930</td><td>£114,197</td></tr><tr><td>Net Return</td><td>£33,487</td><td>£34,525</td><td>£47,758</td><td>£55,996</td><td>£61,904</td><td>£233,670</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>13%</td><td>15%</td><td>17%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>