<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>£58,380</td><td>£59,256</td><td>£60,737</td><td>£62,256</td><td>£64,123</td><td>£304,752</td></tr><tr><td>Total Expenses</td><td>£27,366</td><td>£27,465</td><td>£27,624</td><td>£27,787</td><td>£27,984</td><td>£138,225</td></tr><tr><td>Profit Before Tax</td><td>£31,014</td><td>£31,791</td><td>£33,113</td><td>£34,469</td><td>£36,139</td><td>£166,527</td></tr><tr><td>Profit After Tax      </td><td>£25,122</td><td>£25,751</td><td>£26,822</td><td>£27,920</td><td>£29,273</td><td>£134,887</td></tr><tr><td>Change In Property Value</td><td>£10,600</td><td>£10,812</td><td>£22,056</td><td>£28,673</td><td>£30,107</td><td>£102,249</td></tr><tr><td>Net Return</td><td>£35,722</td><td>£36,563</td><td>£48,878</td><td>£56,593</td><td>£59,380</td><td>£237,136</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>21%</td><td>21%</td><td>28%</td><td>33%</td><td>34%</td><td>136%</td></tr></tbody></table></div></div></template></turbo-stream>