<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>£53,976</td><td>£54,786</td><td>£56,155</td><td>£57,559</td><td>£59,286</td><td>£281,762</td></tr><tr><td>Total Expenses</td><td>£26,838</td><td>£26,965</td><td>£27,145</td><td>£27,329</td><td>£27,545</td><td>£135,823</td></tr><tr><td>Profit Before Tax</td><td>£27,138</td><td>£27,820</td><td>£29,010</td><td>£30,230</td><td>£31,741</td><td>£145,939</td></tr><tr><td>Profit After Tax      </td><td>£21,981</td><td>£22,534</td><td>£23,498</td><td>£24,486</td><td>£25,710</td><td>£118,210</td></tr><tr><td>Change In Property Value</td><td>£9,800</td><td>£9,996</td><td>£20,392</td><td>£26,509</td><td>£27,835</td><td>£94,532</td></tr><tr><td>Net Return</td><td>£31,781</td><td>£32,530</td><td>£43,890</td><td>£50,995</td><td>£53,545</td><td>£212,743</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>