<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>£42,497</td><td>£43,560</td><td>£44,649</td><td>£45,765</td><td>£218,135</td></tr><tr><td>Total Expenses</td><td>£21,045</td><td>£21,174</td><td>£21,323</td><td>£21,476</td><td>£21,630</td><td>£106,647</td></tr><tr><td>Profit Before Tax</td><td>£20,619</td><td>£21,323</td><td>£22,237</td><td>£23,173</td><td>£24,135</td><td>£111,487</td></tr><tr><td>Profit After Tax      </td><td>£16,702</td><td>£17,272</td><td>£18,012</td><td>£18,770</td><td>£19,549</td><td>£90,305</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£7,650</td><td>£15,606</td><td>£20,288</td><td>£23,432</td><td>£74,476</td></tr><tr><td>Net Return</td><td>£24,202</td><td>£24,922</td><td>£33,618</td><td>£39,058</td><td>£42,982</td><td>£164,781</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>42%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>16%</td><td>18%</td><td>20%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>