<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>£35,100</td><td>£35,802</td><td>£36,697</td><td>£37,614</td><td>£38,555</td><td>£183,768</td></tr><tr><td>Total Expenses</td><td>£19,793</td><td>£19,909</td><td>£20,042</td><td>£20,177</td><td>£20,314</td><td>£100,235</td></tr><tr><td>Profit Before Tax</td><td>£15,307</td><td>£15,893</td><td>£16,655</td><td>£17,437</td><td>£18,241</td><td>£83,533</td></tr><tr><td>Profit After Tax      </td><td>£12,399</td><td>£12,873</td><td>£13,491</td><td>£14,124</td><td>£14,775</td><td>£67,662</td></tr><tr><td>Change In Property Value</td><td>£10,800</td><td>£11,124</td><td>£19,096</td><td>£24,061</td><td>£25,505</td><td>£90,586</td></tr><tr><td>Net Return</td><td>£23,199</td><td>£23,997</td><td>£32,587</td><td>£38,185</td><td>£40,280</td><td>£158,248</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>19%</td><td>25%</td><td>30%</td><td>31%</td><td>123%</td></tr></tbody></table></div></div></template></turbo-stream>