<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>£36,744</td><td>£37,295</td><td>£38,228</td><td>£39,183</td><td>£40,359</td><td>£191,809</td></tr><tr><td>Total Expenses</td><td>£17,069</td><td>£17,135</td><td>£17,239</td><td>£17,346</td><td>£17,474</td><td>£86,264</td></tr><tr><td>Profit Before Tax</td><td>£19,675</td><td>£20,160</td><td>£20,988</td><td>£21,837</td><td>£22,885</td><td>£105,545</td></tr><tr><td>Profit After Tax      </td><td>£15,937</td><td>£16,329</td><td>£17,000</td><td>£17,688</td><td>£18,537</td><td>£85,492</td></tr><tr><td>Change In Property Value</td><td>£9,750</td><td>£10,043</td><td>£18,964</td><td>£21,825</td><td>£23,135</td><td>£83,716</td></tr><tr><td>Net Return</td><td>£25,687</td><td>£26,372</td><td>£35,964</td><td>£39,514</td><td>£41,671</td><td>£169,208</td></tr><tr><td>Return From Rental Income (%)</td><td>16%</td><td>16%</td><td>17%</td><td>17%</td><td>18%</td><td>84%</td></tr><tr><td>Total Net Return (%)</td><td>25%</td><td>26%</td><td>35%</td><td>39%</td><td>41%</td><td>165%</td></tr></tbody></table></div></div></template></turbo-stream>