<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>£37,056</td><td>£37,797</td><td>£38,742</td><td>£39,711</td><td>£40,703</td><td>£194,009</td></tr><tr><td>Total Expenses</td><td>£20,782</td><td>£20,902</td><td>£21,040</td><td>£21,180</td><td>£21,322</td><td>£105,227</td></tr><tr><td>Profit Before Tax</td><td>£16,274</td><td>£16,895</td><td>£17,702</td><td>£18,530</td><td>£19,381</td><td>£88,782</td></tr><tr><td>Profit After Tax      </td><td>£13,182</td><td>£13,685</td><td>£14,339</td><td>£15,009</td><td>£15,699</td><td>£71,914</td></tr><tr><td>Change In Property Value</td><td>£11,400</td><td>£11,742</td><td>£20,157</td><td>£25,398</td><td>£26,922</td><td>£95,619</td></tr><tr><td>Net Return</td><td>£24,582</td><td>£25,427</td><td>£34,496</td><td>£40,407</td><td>£42,620</td><td>£167,533</td></tr><tr><td>Return From Rental Income (%)</td><td>10%</td><td>10%</td><td>10%</td><td>11%</td><td>11%</td><td>52%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>18%</td><td>25%</td><td>29%</td><td>31%</td><td>122%</td></tr></tbody></table></div></div></template></turbo-stream>