<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>£42,408</td><td>£43,256</td><td>£44,338</td><td>£45,446</td><td>£46,582</td><td>£222,030</td></tr><tr><td>Total Expenses</td><td>£23,499</td><td>£23,630</td><td>£23,781</td><td>£23,936</td><td>£24,092</td><td>£118,939</td></tr><tr><td>Profit Before Tax</td><td>£18,909</td><td>£19,626</td><td>£20,556</td><td>£21,510</td><td>£22,490</td><td>£103,090</td></tr><tr><td>Profit After Tax      </td><td>£15,316</td><td>£15,897</td><td>£16,651</td><td>£17,423</td><td>£18,217</td><td>£83,503</td></tr><tr><td>Change In Property Value</td><td>£13,050</td><td>£13,442</td><td>£23,075</td><td>£29,074</td><td>£30,818</td><td>£109,458</td></tr><tr><td>Net Return</td><td>£28,366</td><td>£29,338</td><td>£39,725</td><td>£46,497</td><td>£49,035</td><td>£192,962</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>120%</td></tr></tbody></table></div></div></template></turbo-stream>