<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>£37,536</td><td>£38,287</td><td>£39,244</td><td>£40,225</td><td>£41,231</td><td>£196,522</td></tr><tr><td>Total Expenses</td><td>£21,028</td><td>£21,150</td><td>£21,288</td><td>£21,430</td><td>£21,573</td><td>£106,470</td></tr><tr><td>Profit Before Tax</td><td>£16,508</td><td>£17,137</td><td>£17,956</td><td>£18,795</td><td>£19,657</td><td>£90,052</td></tr><tr><td>Profit After Tax      </td><td>£13,371</td><td>£13,881</td><td>£14,544</td><td>£15,224</td><td>£15,922</td><td>£72,942</td></tr><tr><td>Change In Property Value</td><td>£11,550</td><td>£11,897</td><td>£20,422</td><td>£25,732</td><td>£27,276</td><td>£96,877</td></tr><tr><td>Net Return</td><td>£24,921</td><td>£25,778</td><td>£34,966</td><td>£40,956</td><td>£43,198</td><td>£169,819</td></tr><tr><td>Return From Rental Income (%)</td><td>10%</td><td>10%</td><td>10%</td><td>11%</td><td>11%</td><td>52%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>18%</td><td>25%</td><td>29%</td><td>31%</td><td>121%</td></tr></tbody></table></div></div></template></turbo-stream>