<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>£43,872</td><td>£44,749</td><td>£45,868</td><td>£47,015</td><td>£48,190</td><td>£229,695</td></tr><tr><td>Total Expenses</td><td>£24,241</td><td>£24,375</td><td>£24,530</td><td>£24,688</td><td>£24,848</td><td>£122,681</td></tr><tr><td>Profit Before Tax</td><td>£19,631</td><td>£20,375</td><td>£21,339</td><td>£22,327</td><td>£23,342</td><td>£107,013</td></tr><tr><td>Profit After Tax      </td><td>£15,901</td><td>£16,504</td><td>£17,284</td><td>£18,085</td><td>£18,907</td><td>£86,681</td></tr><tr><td>Change In Property Value</td><td>£13,500</td><td>£13,905</td><td>£23,870</td><td>£30,077</td><td>£31,881</td><td>£113,233</td></tr><tr><td>Net Return</td><td>£29,401</td><td>£30,409</td><td>£41,155</td><td>£48,161</td><td>£50,788</td><td>£199,914</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>18%</td><td>18%</td><td>25%</td><td>29%</td><td>30%</td><td>119%</td></tr></tbody></table></div></div></template></turbo-stream>