<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>£44,052</td><td>£44,713</td><td>£45,831</td><td>£46,976</td><td>£48,386</td><td>£229,957</td></tr><tr><td>Total Expenses</td><td>£20,775</td><td>£20,853</td><td>£20,975</td><td>£21,101</td><td>£21,252</td><td>£104,956</td></tr><tr><td>Profit Before Tax</td><td>£23,277</td><td>£23,860</td><td>£24,855</td><td>£25,876</td><td>£27,133</td><td>£125,002</td></tr><tr><td>Profit After Tax      </td><td>£18,854</td><td>£19,327</td><td>£20,133</td><td>£20,959</td><td>£21,978</td><td>£101,251</td></tr><tr><td>Change In Property Value</td><td>£8,000</td><td>£8,160</td><td>£16,646</td><td>£21,640</td><td>£22,722</td><td>£77,168</td></tr><tr><td>Net Return</td><td>£26,854</td><td>£27,487</td><td>£36,779</td><td>£42,599</td><td>£44,700</td><td>£178,420</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>79%</td></tr><tr><td>Total Net Return (%)</td><td>21%</td><td>21%</td><td>29%</td><td>33%</td><td>35%</td><td>139%</td></tr></tbody></table></div></div></template></turbo-stream>