<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>£36,672</td><td>£37,222</td><td>£38,153</td><td>£39,106</td><td>£40,280</td><td>£191,433</td></tr><tr><td>Total Expenses</td><td>£18,760</td><td>£18,861</td><td>£18,997</td><td>£19,136</td><td>£19,296</td><td>£95,050</td></tr><tr><td>Profit Before Tax</td><td>£17,912</td><td>£18,361</td><td>£19,156</td><td>£19,970</td><td>£20,983</td><td>£96,383</td></tr><tr><td>Profit After Tax      </td><td>£14,509</td><td>£14,873</td><td>£15,516</td><td>£16,176</td><td>£16,997</td><td>£78,070</td></tr><tr><td>Change In Property Value</td><td>£4,950</td><td>£5,024</td><td>£11,899</td><td>£15,834</td><td>£18,385</td><td>£56,093</td></tr><tr><td>Net Return</td><td>£19,459</td><td>£19,897</td><td>£27,415</td><td>£32,010</td><td>£35,382</td><td>£134,163</td></tr><tr><td>Return From Rental Income (%)</td><td>14%</td><td>14%</td><td>15%</td><td>16%</td><td>16%</td><td>75%</td></tr><tr><td>Total Net Return (%)</td><td>19%</td><td>19%</td><td>26%</td><td>31%</td><td>34%</td><td>129%</td></tr></tbody></table></div></div></template></turbo-stream>