<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>£44,448</td><td>£45,115</td><td>£46,243</td><td>£47,399</td><td>£48,821</td><td>£232,025</td></tr><tr><td>Total Expenses</td><td>£22,315</td><td>£22,427</td><td>£22,583</td><td>£22,743</td><td>£22,928</td><td>£112,996</td></tr><tr><td>Profit Before Tax</td><td>£22,133</td><td>£22,687</td><td>£23,659</td><td>£24,656</td><td>£25,893</td><td>£119,029</td></tr><tr><td>Profit After Tax      </td><td>£17,928</td><td>£18,377</td><td>£19,164</td><td>£19,971</td><td>£20,973</td><td>£96,413</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£6,090</td><td>£14,423</td><td>£19,193</td><td>£22,285</td><td>£67,992</td></tr><tr><td>Net Return</td><td>£23,928</td><td>£24,467</td><td>£33,587</td><td>£39,164</td><td>£43,259</td><td>£164,405</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>34%</td><td>128%</td></tr></tbody></table></div></div></template></turbo-stream>