<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>£36,108</td><td>£36,650</td><td>£37,566</td><td>£38,505</td><td>£39,660</td><td>£188,489</td></tr><tr><td>Total Expenses</td><td>£18,505</td><td>£18,605</td><td>£18,740</td><td>£18,878</td><td>£19,036</td><td>£93,764</td></tr><tr><td>Profit Before Tax</td><td>£17,603</td><td>£18,044</td><td>£18,826</td><td>£19,627</td><td>£20,624</td><td>£94,725</td></tr><tr><td>Profit After Tax      </td><td>£14,258</td><td>£14,616</td><td>£15,249</td><td>£15,898</td><td>£16,706</td><td>£76,727</td></tr><tr><td>Change In Property Value</td><td>£4,875</td><td>£4,948</td><td>£11,719</td><td>£15,594</td><td>£18,107</td><td>£55,243</td></tr><tr><td>Net Return</td><td>£19,133</td><td>£19,564</td><td>£26,968</td><td>£31,493</td><td>£34,812</td><td>£131,970</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>