<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>£38,508</td><td>£39,278</td><td>£40,260</td><td>£41,267</td><td>£42,298</td><td>£201,611</td></tr><tr><td>Total Expenses</td><td>£21,522</td><td>£21,645</td><td>£21,787</td><td>£21,931</td><td>£22,077</td><td>£108,963</td></tr><tr><td>Profit Before Tax</td><td>£16,986</td><td>£17,633</td><td>£18,474</td><td>£19,336</td><td>£20,221</td><td>£92,649</td></tr><tr><td>Profit After Tax      </td><td>£13,758</td><td>£14,283</td><td>£14,964</td><td>£15,662</td><td>£16,379</td><td>£75,045</td></tr><tr><td>Change In Property Value</td><td>£11,850</td><td>£12,206</td><td>£20,953</td><td>£26,400</td><td>£27,985</td><td>£99,393</td></tr><tr><td>Net Return</td><td>£25,608</td><td>£26,488</td><td>£35,916</td><td>£42,062</td><td>£44,364</td><td>£174,439</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>121%</td></tr></tbody></table></div></div></template></turbo-stream>