<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>£44,436</td><td>£45,103</td><td>£46,230</td><td>£47,386</td><td>£48,807</td><td>£231,962</td></tr><tr><td>Total Expenses</td><td>£20,812</td><td>£20,890</td><td>£21,013</td><td>£21,140</td><td>£21,293</td><td>£105,147</td></tr><tr><td>Profit Before Tax</td><td>£23,624</td><td>£24,213</td><td>£25,217</td><td>£26,246</td><td>£27,515</td><td>£126,815</td></tr><tr><td>Profit After Tax      </td><td>£19,136</td><td>£19,612</td><td>£20,426</td><td>£21,259</td><td>£22,287</td><td>£102,720</td></tr><tr><td>Change In Property Value</td><td>£5,999</td><td>£6,089</td><td>£14,421</td><td>£19,191</td><td>£22,283</td><td>£67,983</td></tr><tr><td>Net Return</td><td>£25,135</td><td>£25,702</td><td>£34,847</td><td>£40,450</td><td>£44,570</td><td>£170,703</td></tr><tr><td>Return From Rental Income (%)</td><td>15%</td><td>15%</td><td>16%</td><td>17%</td><td>17%</td><td>80%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>20%</td><td>27%</td><td>31%</td><td>35%</td><td>133%</td></tr></tbody></table></div></div></template></turbo-stream>