<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>£42,600</td><td>£43,239</td><td>£44,320</td><td>£45,428</td><td>£46,791</td><td>£222,378</td></tr><tr><td>Total Expenses</td><td>£24,907</td><td>£25,017</td><td>£25,168</td><td>£25,323</td><td>£25,502</td><td>£125,917</td></tr><tr><td>Profit Before Tax</td><td>£17,693</td><td>£18,222</td><td>£19,152</td><td>£20,105</td><td>£21,289</td><td>£96,460</td></tr><tr><td>Profit After Tax      </td><td>£14,331</td><td>£14,760</td><td>£15,513</td><td>£16,285</td><td>£17,244</td><td>£78,133</td></tr><tr><td>Change In Property Value</td><td>£9,400</td><td>£9,588</td><td>£19,560</td><td>£25,427</td><td>£26,699</td><td>£90,674</td></tr><tr><td>Net Return</td><td>£23,731</td><td>£24,348</td><td>£35,072</td><td>£41,713</td><td>£43,943</td><td>£168,807</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>10%</td><td>10%</td><td>11%</td><td>11%</td><td>51%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>23%</td><td>27%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>