<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>£52,320</td><td>£53,105</td><td>£54,432</td><td>£55,793</td><td>£57,467</td><td>£273,117</td></tr><tr><td>Total Expenses</td><td>£24,578</td><td>£24,668</td><td>£24,811</td><td>£24,958</td><td>£25,136</td><td>£124,151</td></tr><tr><td>Profit Before Tax</td><td>£27,742</td><td>£28,437</td><td>£29,621</td><td>£30,835</td><td>£32,331</td><td>£148,967</td></tr><tr><td>Profit After Tax      </td><td>£22,471</td><td>£23,034</td><td>£23,993</td><td>£24,976</td><td>£26,188</td><td>£120,663</td></tr><tr><td>Change In Property Value</td><td>£9,500</td><td>£9,690</td><td>£19,768</td><td>£25,698</td><td>£26,983</td><td>£91,638</td></tr><tr><td>Net Return</td><td>£31,971</td><td>£32,724</td><td>£43,761</td><td>£50,674</td><td>£53,171</td><td>£212,301</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>34%</td><td>137%</td></tr></tbody></table></div></div></template></turbo-stream>