<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>£32,220</td><td>£32,864</td><td>£33,686</td><td>£34,528</td><td>£35,391</td><td>£168,690</td></tr><tr><td>Total Expenses</td><td>£15,228</td><td>£15,304</td><td>£15,397</td><td>£15,492</td><td>£15,589</td><td>£77,009</td></tr><tr><td>Profit Before Tax</td><td>£16,992</td><td>£17,561</td><td>£18,289</td><td>£19,036</td><td>£19,803</td><td>£91,681</td></tr><tr><td>Profit After Tax      </td><td>£13,764</td><td>£14,224</td><td>£14,814</td><td>£15,419</td><td>£16,040</td><td>£74,262</td></tr><tr><td>Change In Property Value</td><td>£5,800</td><td>£5,916</td><td>£12,069</td><td>£15,689</td><td>£18,121</td><td>£57,595</td></tr><tr><td>Net Return</td><td>£19,564</td><td>£20,140</td><td>£26,883</td><td>£31,109</td><td>£34,161</td><td>£131,857</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>9%</td><td>10%</td><td>10%</td><td>11%</td><td>49%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>18%</td><td>20%</td><td>22%</td><td>86%</td></tr></tbody></table></div></div></template></turbo-stream>