<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>£67,128</td><td>£68,135</td><td>£69,838</td><td>£71,584</td><td>£73,732</td><td>£350,417</td></tr><tr><td>Total Expenses</td><td>£44,222</td><td>£44,369</td><td>£44,582</td><td>£44,800</td><td>£45,058</td><td>£223,031</td></tr><tr><td>Profit Before Tax</td><td>£22,906</td><td>£23,766</td><td>£25,256</td><td>£26,784</td><td>£28,674</td><td>£127,387</td></tr><tr><td>Profit After Tax      </td><td>£18,554</td><td>£19,251</td><td>£20,458</td><td>£21,695</td><td>£23,226</td><td>£103,183</td></tr><tr><td>Change In Property Value</td><td>£26,850</td><td>£27,656</td><td>£52,223</td><td>£60,104</td><td>£63,710</td><td>£230,542</td></tr><tr><td>Net Return</td><td>£45,404</td><td>£46,906</td><td>£72,680</td><td>£81,799</td><td>£86,936</td><td>£333,725</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>24%</td><td>27%</td><td>29%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>