<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>£45,336</td><td>£46,243</td><td>£47,399</td><td>£48,584</td><td>£49,798</td><td>£237,360</td></tr><tr><td>Total Expenses</td><td>£24,982</td><td>£25,119</td><td>£25,278</td><td>£25,440</td><td>£25,604</td><td>£126,424</td></tr><tr><td>Profit Before Tax</td><td>£20,354</td><td>£21,124</td><td>£22,121</td><td>£23,144</td><td>£24,194</td><td>£110,936</td></tr><tr><td>Profit After Tax      </td><td>£16,486</td><td>£17,110</td><td>£17,918</td><td>£18,746</td><td>£19,597</td><td>£89,858</td></tr><tr><td>Change In Property Value</td><td>£13,950</td><td>£14,369</td><td>£24,666</td><td>£31,079</td><td>£32,944</td><td>£117,007</td></tr><tr><td>Net Return</td><td>£30,436</td><td>£31,479</td><td>£42,584</td><td>£49,825</td><td>£52,541</td><td>£206,865</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>52%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>24%</td><td>29%</td><td>30%</td><td>119%</td></tr></tbody></table></div></div></template></turbo-stream>