<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>£38,556</td><td>£39,134</td><td>£40,113</td><td>£41,116</td><td>£42,349</td><td>£201,268</td></tr><tr><td>Total Expenses</td><td>£18,242</td><td>£18,311</td><td>£18,420</td><td>£18,531</td><td>£18,665</td><td>£92,169</td></tr><tr><td>Profit Before Tax</td><td>£20,314</td><td>£20,823</td><td>£21,693</td><td>£22,585</td><td>£23,684</td><td>£109,099</td></tr><tr><td>Profit After Tax      </td><td>£16,454</td><td>£16,867</td><td>£17,571</td><td>£18,293</td><td>£19,184</td><td>£88,370</td></tr><tr><td>Change In Property Value</td><td>£7,000</td><td>£7,140</td><td>£14,566</td><td>£18,935</td><td>£19,882</td><td>£67,523</td></tr><tr><td>Net Return</td><td>£23,454</td><td>£24,007</td><td>£32,137</td><td>£37,229</td><td>£39,066</td><td>£155,893</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>80%</td></tr><tr><td>Total Net Return (%)</td><td>21%</td><td>22%</td><td>29%</td><td>34%</td><td>35%</td><td>140%</td></tr></tbody></table></div></div></template></turbo-stream>