<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>£36,000</td><td>£36,540</td><td>£37,453</td><td>£38,390</td><td>£39,542</td><td>£187,925</td></tr><tr><td>Total Expenses</td><td>£21,586</td><td>£21,735</td><td>£21,914</td><td>£22,098</td><td>£22,300</td><td>£109,632</td></tr><tr><td>Profit Before Tax</td><td>£14,414</td><td>£14,805</td><td>£15,540</td><td>£16,292</td><td>£17,241</td><td>£78,292</td></tr><tr><td>Profit After Tax      </td><td>£11,675</td><td>£11,992</td><td>£12,587</td><td>£13,197</td><td>£13,966</td><td>£63,417</td></tr><tr><td>Change In Property Value</td><td>£5,250</td><td>£5,329</td><td>£12,620</td><td>£16,794</td><td>£19,500</td><td>£59,493</td></tr><tr><td>Net Return</td><td>£16,925</td><td>£17,321</td><td>£25,207</td><td>£29,991</td><td>£33,465</td><td>£122,909</td></tr><tr><td>Return From Rental Income (%)</td><td>11%</td><td>11%</td><td>11%</td><td>12%</td><td>13%</td><td>57%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>23%</td><td>27%</td><td>30%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>