<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>£40,752</td><td>£41,363</td><td>£42,397</td><td>£43,457</td><td>£44,761</td><td>£212,731</td></tr><tr><td>Total Expenses</td><td>£20,755</td><td>£20,862</td><td>£21,008</td><td>£21,158</td><td>£21,331</td><td>£105,115</td></tr><tr><td>Profit Before Tax</td><td>£19,997</td><td>£20,501</td><td>£21,389</td><td>£22,299</td><td>£23,430</td><td>£107,616</td></tr><tr><td>Profit After Tax      </td><td>£16,198</td><td>£16,606</td><td>£17,325</td><td>£18,062</td><td>£18,978</td><td>£87,169</td></tr><tr><td>Change In Property Value</td><td>£7,400</td><td>£7,548</td><td>£15,398</td><td>£20,017</td><td>£21,018</td><td>£71,381</td></tr><tr><td>Net Return</td><td>£23,598</td><td>£24,154</td><td>£32,723</td><td>£38,079</td><td>£39,996</td><td>£158,550</td></tr><tr><td>Return From Rental Income (%)</td><td>14%</td><td>14%</td><td>15%</td><td>15%</td><td>16%</td><td>74%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>20%</td><td>28%</td><td>32%</td><td>34%</td><td>134%</td></tr></tbody></table></div></div></template></turbo-stream>