<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>£41,664</td><td>£42,289</td><td>£43,346</td><td>£44,430</td><td>£45,763</td><td>£217,492</td></tr><tr><td>Total Expenses</td><td>£21,045</td><td>£21,153</td><td>£21,302</td><td>£21,454</td><td>£21,630</td><td>£106,583</td></tr><tr><td>Profit Before Tax</td><td>£20,619</td><td>£21,136</td><td>£22,044</td><td>£22,976</td><td>£24,133</td><td>£110,909</td></tr><tr><td>Profit After Tax      </td><td>£16,702</td><td>£17,120</td><td>£17,856</td><td>£18,610</td><td>£19,548</td><td>£89,836</td></tr><tr><td>Change In Property Value</td><td>£5,625</td><td>£5,709</td><td>£13,522</td><td>£17,994</td><td>£20,892</td><td>£63,742</td></tr><tr><td>Net Return</td><td>£22,327</td><td>£22,829</td><td>£31,378</td><td>£36,604</td><td>£40,440</td><td>£153,578</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>128%</td></tr></tbody></table></div></div></template></turbo-stream>