<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>£33,336</td><td>£33,836</td><td>£34,682</td><td>£35,549</td><td>£36,615</td><td>£174,018</td></tr><tr><td>Total Expenses</td><td>£15,736</td><td>£15,798</td><td>£15,893</td><td>£15,991</td><td>£16,108</td><td>£79,525</td></tr><tr><td>Profit Before Tax</td><td>£17,600</td><td>£18,038</td><td>£18,789</td><td>£19,558</td><td>£20,508</td><td>£94,493</td></tr><tr><td>Profit After Tax      </td><td>£14,256</td><td>£14,611</td><td>£15,219</td><td>£15,842</td><td>£16,611</td><td>£76,540</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,568</td><td>£10,817</td><td>£14,395</td><td>£16,714</td><td>£50,994</td></tr><tr><td>Net Return</td><td>£18,756</td><td>£19,179</td><td>£26,036</td><td>£30,237</td><td>£33,325</td><td>£127,533</td></tr><tr><td>Return From Rental Income (%)</td><td>15%</td><td>16%</td><td>16%</td><td>17%</td><td>18%</td><td>82%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>21%</td><td>28%</td><td>32%</td><td>36%</td><td>136%</td></tr></tbody></table></div></div></template></turbo-stream>