<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>£46,812</td><td>£47,514</td><td>£48,702</td><td>£49,920</td><td>£51,417</td><td>£244,365</td></tr><tr><td>Total Expenses</td><td>£22,043</td><td>£22,125</td><td>£22,254</td><td>£22,387</td><td>£22,547</td><td>£111,357</td></tr><tr><td>Profit Before Tax</td><td>£24,769</td><td>£25,389</td><td>£26,448</td><td>£27,533</td><td>£28,870</td><td>£133,008</td></tr><tr><td>Profit After Tax      </td><td>£20,063</td><td>£20,565</td><td>£21,423</td><td>£22,301</td><td>£23,384</td><td>£107,737</td></tr><tr><td>Change In Property Value</td><td>£8,500</td><td>£8,670</td><td>£17,687</td><td>£22,993</td><td>£24,142</td><td>£81,992</td></tr><tr><td>Net Return</td><td>£28,563</td><td>£29,235</td><td>£39,109</td><td>£45,294</td><td>£47,527</td><td>£189,729</td></tr><tr><td>Return From Rental Income (%)</td><td>15%</td><td>15%</td><td>16%</td><td>16%</td><td>17%</td><td>78%</td></tr><tr><td>Total Net Return (%)</td><td>21%</td><td>21%</td><td>28%</td><td>33%</td><td>35%</td><td>138%</td></tr></tbody></table></div></div></template></turbo-stream>