<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>£86,112</td><td>£87,404</td><td>£89,589</td><td>£91,828</td><td>£94,583</td><td>£449,516</td></tr><tr><td>Total Expenses</td><td>£39,859</td><td>£40,000</td><td>£40,229</td><td>£40,464</td><td>£40,750</td><td>£201,303</td></tr><tr><td>Profit Before Tax</td><td>£46,253</td><td>£47,404</td><td>£49,360</td><td>£51,364</td><td>£53,833</td><td>£248,213</td></tr><tr><td>Profit After Tax      </td><td>£37,465</td><td>£38,397</td><td>£39,981</td><td>£41,503</td><td>£43,317</td><td>£200,663</td></tr><tr><td>Change In Property Value</td><td>£11,625</td><td>£11,799</td><td>£27,945</td><td>£37,187</td><td>£43,178</td><td>£131,734</td></tr><tr><td>Net Return</td><td>£49,090</td><td>£50,196</td><td>£67,926</td><td>£78,689</td><td>£86,495</td><td>£332,397</td></tr><tr><td>Return From Rental Income (%)</td><td>14%</td><td>15%</td><td>15%</td><td>16%</td><td>17%</td><td>77%</td></tr><tr><td>Total Net Return (%)</td><td>19%</td><td>19%</td><td>26%</td><td>30%</td><td>33%</td><td>128%</td></tr></tbody></table></div></div></template></turbo-stream>