<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>£82,836</td><td>£84,079</td><td>£86,181</td><td>£88,335</td><td>£90,985</td><td>£432,415</td></tr><tr><td>Total Expenses</td><td>£53,133</td><td>£53,303</td><td>£53,556</td><td>£53,815</td><td>£54,123</td><td>£267,930</td></tr><tr><td>Profit Before Tax</td><td>£29,703</td><td>£30,776</td><td>£32,624</td><td>£34,520</td><td>£36,862</td><td>£164,485</td></tr><tr><td>Profit After Tax      </td><td>£24,060</td><td>£24,928</td><td>£26,426</td><td>£27,961</td><td>£29,858</td><td>£133,233</td></tr><tr><td>Change In Property Value</td><td>£32,400</td><td>£33,372</td><td>£63,017</td><td>£72,527</td><td>£76,879</td><td>£278,196</td></tr><tr><td>Net Return</td><td>£56,460</td><td>£58,300</td><td>£89,443</td><td>£100,488</td><td>£106,737</td><td>£411,429</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>24%</td><td>27%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>