<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>£38,520</td><td>£39,098</td><td>£40,075</td><td>£41,077</td><td>£42,309</td><td>£201,080</td></tr><tr><td>Total Expenses</td><td>£22,714</td><td>£22,818</td><td>£22,958</td><td>£23,102</td><td>£23,268</td><td>£114,861</td></tr><tr><td>Profit Before Tax</td><td>£15,806</td><td>£16,280</td><td>£17,117</td><td>£17,975</td><td>£19,041</td><td>£86,219</td></tr><tr><td>Profit After Tax      </td><td>£12,803</td><td>£13,187</td><td>£13,865</td><td>£14,560</td><td>£15,423</td><td>£69,837</td></tr><tr><td>Change In Property Value</td><td>£8,500</td><td>£8,670</td><td>£17,687</td><td>£22,993</td><td>£24,142</td><td>£81,992</td></tr><tr><td>Net Return</td><td>£21,303</td><td>£21,857</td><td>£31,551</td><td>£37,552</td><td>£39,566</td><td>£151,830</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>10%</td><td>10%</td><td>11%</td><td>11%</td><td>51%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>23%</td><td>27%</td><td>29%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>