<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>£50,004</td><td>£50,754</td><td>£52,023</td><td>£53,323</td><td>£54,923</td><td>£261,028</td></tr><tr><td>Total Expenses</td><td>£24,854</td><td>£24,975</td><td>£25,145</td><td>£25,319</td><td>£25,522</td><td>£125,815</td></tr><tr><td>Profit Before Tax</td><td>£25,150</td><td>£25,779</td><td>£26,878</td><td>£28,005</td><td>£29,402</td><td>£135,213</td></tr><tr><td>Profit After Tax      </td><td>£20,371</td><td>£20,881</td><td>£21,771</td><td>£22,684</td><td>£23,815</td><td>£109,522</td></tr><tr><td>Change In Property Value</td><td>£6,750</td><td>£6,851</td><td>£16,226</td><td>£21,592</td><td>£25,071</td><td>£76,490</td></tr><tr><td>Net Return</td><td>£27,121</td><td>£27,732</td><td>£37,997</td><td>£44,276</td><td>£48,886</td><td>£186,013</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>