<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>£51,672</td><td>£52,447</td><td>£53,758</td><td>£55,102</td><td>£56,755</td><td>£269,735</td></tr><tr><td>Total Expenses</td><td>£25,616</td><td>£25,740</td><td>£25,914</td><td>£26,092</td><td>£26,300</td><td>£129,661</td></tr><tr><td>Profit Before Tax</td><td>£26,056</td><td>£26,707</td><td>£27,845</td><td>£29,010</td><td>£30,455</td><td>£140,074</td></tr><tr><td>Profit After Tax      </td><td>£21,105</td><td>£21,633</td><td>£22,554</td><td>£23,498</td><td>£24,669</td><td>£113,460</td></tr><tr><td>Change In Property Value</td><td>£6,975</td><td>£7,080</td><td>£16,767</td><td>£22,312</td><td>£25,907</td><td>£79,040</td></tr><tr><td>Net Return</td><td>£28,080</td><td>£28,713</td><td>£39,321</td><td>£45,810</td><td>£50,576</td><td>£192,500</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>30%</td><td>33%</td><td>127%</td></tr></tbody></table></div></div></template></turbo-stream>