<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>£85,056</td><td>£86,332</td><td>£88,490</td><td>£90,702</td><td>£93,423</td><td>£444,004</td></tr><tr><td>Total Expenses</td><td>£62,567</td><td>£62,706</td><td>£62,933</td><td>£63,165</td><td>£63,447</td><td>£314,817</td></tr><tr><td>Profit Before Tax</td><td>£22,489</td><td>£23,626</td><td>£25,558</td><td>£27,538</td><td>£29,976</td><td>£129,186</td></tr><tr><td>Profit After Tax      </td><td>£18,216</td><td>£19,137</td><td>£20,702</td><td>£22,306</td><td>£24,281</td><td>£104,641</td></tr><tr><td>Change In Property Value</td><td>£13,500</td><td>£13,635</td><td>£41,314</td><td>£56,738</td><td>£66,383</td><td>£191,570</td></tr><tr><td>Net Return</td><td>£31,716</td><td>£32,772</td><td>£62,016</td><td>£79,043</td><td>£90,664</td><td>£296,211</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>13%</td><td>16%</td><td>19%</td><td>61%</td></tr></tbody></table></div></div></template></turbo-stream>