<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>£33,324</td><td>£33,824</td><td>£34,669</td><td>£35,536</td><td>£36,602</td><td>£173,956</td></tr><tr><td>Total Expenses</td><td>£15,733</td><td>£15,794</td><td>£15,890</td><td>£15,987</td><td>£16,105</td><td>£79,509</td></tr><tr><td>Profit Before Tax</td><td>£17,591</td><td>£18,029</td><td>£18,780</td><td>£19,549</td><td>£20,498</td><td>£94,447</td></tr><tr><td>Profit After Tax      </td><td>£14,249</td><td>£14,604</td><td>£15,212</td><td>£15,835</td><td>£16,603</td><td>£76,502</td></tr><tr><td>Change In Property Value</td><td>£4,499</td><td>£4,567</td><td>£10,816</td><td>£14,392</td><td>£16,711</td><td>£50,985</td></tr><tr><td>Net Return</td><td>£18,748</td><td>£19,171</td><td>£26,027</td><td>£30,227</td><td>£33,314</td><td>£127,487</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>