<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>£38,604</td><td>£39,376</td><td>£40,360</td><td>£41,369</td><td>£42,404</td><td>£202,114</td></tr><tr><td>Total Expenses</td><td>£21,570</td><td>£21,693</td><td>£21,834</td><td>£21,979</td><td>£22,125</td><td>£109,201</td></tr><tr><td>Profit Before Tax</td><td>£17,034</td><td>£17,683</td><td>£18,526</td><td>£19,390</td><td>£20,279</td><td>£92,913</td></tr><tr><td>Profit After Tax      </td><td>£13,798</td><td>£14,323</td><td>£15,006</td><td>£15,706</td><td>£16,426</td><td>£75,259</td></tr><tr><td>Change In Property Value</td><td>£11,879</td><td>£12,235</td><td>£21,003</td><td>£26,464</td><td>£28,052</td><td>£99,632</td></tr><tr><td>Net Return</td><td>£25,676</td><td>£26,558</td><td>£36,009</td><td>£42,170</td><td>£44,477</td><td>£174,892</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>