<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>£33,336</td><td>£33,836</td><td>£34,682</td><td>£35,549</td><td>£36,615</td><td>£174,018</td></tr><tr><td>Total Expenses</td><td>£17,236</td><td>£17,332</td><td>£17,460</td><td>£17,590</td><td>£17,740</td><td>£87,358</td></tr><tr><td>Profit Before Tax</td><td>£16,100</td><td>£16,504</td><td>£17,222</td><td>£17,959</td><td>£18,876</td><td>£86,661</td></tr><tr><td>Profit After Tax      </td><td>£13,041</td><td>£13,368</td><td>£13,950</td><td>£14,547</td><td>£15,290</td><td>£70,195</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,568</td><td>£10,817</td><td>£14,395</td><td>£16,714</td><td>£50,994</td></tr><tr><td>Net Return</td><td>£17,541</td><td>£17,936</td><td>£24,767</td><td>£28,941</td><td>£32,003</td><td>£121,189</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>130%</td></tr></tbody></table></div></div></template></turbo-stream>