<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>£61,116</td><td>£62,033</td><td>£63,584</td><td>£65,173</td><td>£67,128</td><td>£319,034</td></tr><tr><td>Total Expenses</td><td>£28,433</td><td>£28,536</td><td>£28,702</td><td>£28,872</td><td>£29,078</td><td>£143,620</td></tr><tr><td>Profit Before Tax</td><td>£32,683</td><td>£33,497</td><td>£34,882</td><td>£36,301</td><td>£38,050</td><td>£175,413</td></tr><tr><td>Profit After Tax      </td><td>£26,473</td><td>£27,132</td><td>£28,254</td><td>£29,404</td><td>£30,821</td><td>£142,085</td></tr><tr><td>Change In Property Value</td><td>£8,250</td><td>£8,374</td><td>£19,832</td><td>£26,391</td><td>£30,642</td><td>£93,488</td></tr><tr><td>Net Return</td><td>£34,723</td><td>£35,506</td><td>£48,086</td><td>£55,795</td><td>£61,463</td><td>£235,573</td></tr><tr><td>Return From Rental Income (%)</td><td>15%</td><td>15%</td><td>16%</td><td>16%</td><td>17%</td><td>78%</td></tr><tr><td>Total Net Return (%)</td><td>19%</td><td>20%</td><td>27%</td><td>31%</td><td>34%</td><td>130%</td></tr></tbody></table></div></div></template></turbo-stream>