<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>£57,828</td><td>£58,695</td><td>£60,163</td><td>£61,667</td><td>£63,517</td><td>£301,870</td></tr><tr><td>Total Expenses</td><td>£28,612</td><td>£28,745</td><td>£28,935</td><td>£29,129</td><td>£29,357</td><td>£144,777</td></tr><tr><td>Profit Before Tax</td><td>£29,216</td><td>£29,951</td><td>£31,228</td><td>£32,538</td><td>£34,160</td><td>£157,093</td></tr><tr><td>Profit After Tax      </td><td>£23,665</td><td>£24,260</td><td>£25,295</td><td>£26,356</td><td>£27,670</td><td>£127,245</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,710</td><td>£21,848</td><td>£28,403</td><td>£29,823</td><td>£101,284</td></tr><tr><td>Net Return</td><td>£34,165</td><td>£34,970</td><td>£47,143</td><td>£54,759</td><td>£57,493</td><td>£228,530</td></tr><tr><td>Return From Rental Income (%)</td><td>14%</td><td>14%</td><td>15%</td><td>15%</td><td>16%</td><td>74%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>20%</td><td>27%</td><td>32%</td><td>33%</td><td>133%</td></tr></tbody></table></div></div></template></turbo-stream>