<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>£38,064</td><td>£38,635</td><td>£39,601</td><td>£40,591</td><td>£41,809</td><td>£198,699</td></tr><tr><td>Total Expenses</td><td>£20,970</td><td>£21,038</td><td>£21,146</td><td>£21,256</td><td>£21,388</td><td>£105,798</td></tr><tr><td>Profit Before Tax</td><td>£17,094</td><td>£17,596</td><td>£18,455</td><td>£19,335</td><td>£20,420</td><td>£92,901</td></tr><tr><td>Profit After Tax      </td><td>£13,846</td><td>£14,253</td><td>£14,949</td><td>£15,661</td><td>£16,540</td><td>£75,250</td></tr><tr><td>Change In Property Value</td><td>£8,400</td><td>£8,568</td><td>£17,479</td><td>£22,722</td><td>£23,858</td><td>£81,028</td></tr><tr><td>Net Return</td><td>£22,246</td><td>£22,821</td><td>£32,427</td><td>£38,384</td><td>£40,399</td><td>£156,277</td></tr><tr><td>Return From Rental Income (%)</td><td>10%</td><td>11%</td><td>11%</td><td>12%</td><td>12%</td><td>56%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>24%</td><td>28%</td><td>30%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>