<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>£76,116</td><td>£77,258</td><td>£79,189</td><td>£81,169</td><td>£83,604</td><td>£397,336</td></tr><tr><td>Total Expenses</td><td>£35,289</td><td>£35,415</td><td>£35,619</td><td>£35,827</td><td>£36,082</td><td>£178,231</td></tr><tr><td>Profit Before Tax</td><td>£40,827</td><td>£41,843</td><td>£43,571</td><td>£45,341</td><td>£47,522</td><td>£219,105</td></tr><tr><td>Profit After Tax      </td><td>£33,070</td><td>£33,893</td><td>£35,292</td><td>£36,727</td><td>£38,493</td><td>£177,475</td></tr><tr><td>Change In Property Value</td><td>£10,275</td><td>£10,429</td><td>£24,700</td><td>£32,868</td><td>£38,164</td><td>£116,436</td></tr><tr><td>Net Return</td><td>£43,345</td><td>£44,322</td><td>£59,992</td><td>£69,595</td><td>£76,657</td><td>£293,910</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>78%</td></tr><tr><td>Total Net Return (%)</td><td>19%</td><td>19%</td><td>26%</td><td>30%</td><td>34%</td><td>129%</td></tr></tbody></table></div></div></template></turbo-stream>