<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>£49,560</td><td>£50,303</td><td>£51,561</td><td>£52,850</td><td>£54,436</td><td>£258,710</td></tr><tr><td>Total Expenses</td><td>£24,810</td><td>£24,930</td><td>£25,099</td><td>£25,272</td><td>£25,473</td><td>£125,583</td></tr><tr><td>Profit Before Tax</td><td>£24,750</td><td>£25,373</td><td>£26,462</td><td>£27,578</td><td>£28,963</td><td>£133,127</td></tr><tr><td>Profit After Tax      </td><td>£20,048</td><td>£20,552</td><td>£21,434</td><td>£22,339</td><td>£23,460</td><td>£107,833</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£9,180</td><td>£18,727</td><td>£24,345</td><td>£25,563</td><td>£86,815</td></tr><tr><td>Net Return</td><td>£29,048</td><td>£29,732</td><td>£40,162</td><td>£46,684</td><td>£49,022</td><td>£194,648</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>133%</td></tr></tbody></table></div></div></template></turbo-stream>