<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>£26,400</td><td>£26,928</td><td>£27,601</td><td>£28,291</td><td>£28,999</td><td>£138,219</td></tr><tr><td>Total Expenses</td><td>£11,980</td><td>£12,079</td><td>£12,189</td><td>£12,302</td><td>£12,415</td><td>£60,965</td></tr><tr><td>Profit Before Tax</td><td>£14,420</td><td>£14,849</td><td>£15,412</td><td>£15,989</td><td>£16,583</td><td>£77,254</td></tr><tr><td>Profit After Tax      </td><td>£11,680</td><td>£12,028</td><td>£12,484</td><td>£12,951</td><td>£13,432</td><td>£62,576</td></tr><tr><td>Change In Property Value</td><td>£5,550</td><td>£5,717</td><td>£9,813</td><td>£12,365</td><td>£13,107</td><td>£46,551</td></tr><tr><td>Net Return</td><td>£17,230</td><td>£17,744</td><td>£22,297</td><td>£25,316</td><td>£26,539</td><td>£109,127</td></tr><tr><td>Return From Rental Income (%)</td><td>19%</td><td>19%</td><td>20%</td><td>21%</td><td>21%</td><td>100%</td></tr><tr><td>Total Net Return (%)</td><td>27%</td><td>28%</td><td>35%</td><td>40%</td><td>42%</td><td>174%</td></tr></tbody></table></div></div></template></turbo-stream>