<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>£40,560</td><td>£41,168</td><td>£42,198</td><td>£43,253</td><td>£44,550</td><td>£211,729</td></tr><tr><td>Total Expenses</td><td>£19,633</td><td>£19,705</td><td>£19,819</td><td>£19,935</td><td>£20,075</td><td>£99,166</td></tr><tr><td>Profit Before Tax</td><td>£20,928</td><td>£21,464</td><td>£22,379</td><td>£23,318</td><td>£24,475</td><td>£112,562</td></tr><tr><td>Profit After Tax      </td><td>£16,951</td><td>£17,385</td><td>£18,127</td><td>£18,887</td><td>£19,825</td><td>£91,176</td></tr><tr><td>Change In Property Value</td><td>£5,700</td><td>£5,786</td><td>£13,702</td><td>£18,233</td><td>£21,171</td><td>£64,592</td></tr><tr><td>Net Return</td><td>£22,651</td><td>£23,171</td><td>£31,829</td><td>£37,121</td><td>£40,996</td><td>£155,768</td></tr><tr><td>Return From Rental Income (%)</td><td>14%</td><td>14%</td><td>15%</td><td>16%</td><td>16%</td><td>75%</td></tr><tr><td>Total Net Return (%)</td><td>19%</td><td>19%</td><td>26%</td><td>31%</td><td>34%</td><td>128%</td></tr></tbody></table></div></div></template></turbo-stream>