<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>£47,220</td><td>£47,928</td><td>£49,127</td><td>£50,355</td><td>£51,865</td><td>£246,495</td></tr><tr><td>Total Expenses</td><td>£23,584</td><td>£23,701</td><td>£23,863</td><td>£24,030</td><td>£24,224</td><td>£119,402</td></tr><tr><td>Profit Before Tax</td><td>£23,636</td><td>£24,228</td><td>£25,263</td><td>£26,324</td><td>£27,641</td><td>£127,093</td></tr><tr><td>Profit After Tax      </td><td>£19,145</td><td>£19,624</td><td>£20,463</td><td>£21,323</td><td>£22,390</td><td>£102,945</td></tr><tr><td>Change In Property Value</td><td>£6,375</td><td>£6,471</td><td>£15,325</td><td>£20,393</td><td>£23,678</td><td>£72,241</td></tr><tr><td>Net Return</td><td>£25,520</td><td>£26,095</td><td>£35,788</td><td>£41,716</td><td>£46,068</td><td>£175,186</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>