<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>£51,216</td><td>£51,984</td><td>£53,284</td><td>£54,616</td><td>£56,254</td><td>£267,354</td></tr><tr><td>Total Expenses</td><td>£25,570</td><td>£25,693</td><td>£25,866</td><td>£26,043</td><td>£26,250</td><td>£129,423</td></tr><tr><td>Profit Before Tax</td><td>£25,646</td><td>£26,291</td><td>£27,418</td><td>£28,573</td><td>£30,005</td><td>£137,931</td></tr><tr><td>Profit After Tax      </td><td>£20,773</td><td>£21,296</td><td>£22,208</td><td>£23,144</td><td>£24,304</td><td>£111,724</td></tr><tr><td>Change In Property Value</td><td>£9,300</td><td>£9,486</td><td>£19,351</td><td>£25,157</td><td>£26,415</td><td>£89,709</td></tr><tr><td>Net Return</td><td>£30,073</td><td>£30,782</td><td>£41,560</td><td>£48,301</td><td>£50,718</td><td>£201,433</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>27%</td><td>32%</td><td>34%</td><td>133%</td></tr></tbody></table></div></div></template></turbo-stream>