<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>£38,700</td><td>£39,280</td><td>£40,263</td><td>£41,269</td><td>£42,507</td><td>£202,019</td></tr><tr><td>Total Expenses</td><td>£19,447</td><td>£19,516</td><td>£19,625</td><td>£19,737</td><td>£19,871</td><td>£98,195</td></tr><tr><td>Profit Before Tax</td><td>£19,254</td><td>£19,764</td><td>£20,638</td><td>£21,532</td><td>£22,636</td><td>£103,824</td></tr><tr><td>Profit After Tax      </td><td>£15,595</td><td>£16,009</td><td>£16,716</td><td>£17,441</td><td>£18,335</td><td>£84,097</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>£21,295</td><td>£21,795</td><td>£30,418</td><td>£35,675</td><td>£39,506</td><td>£148,689</td></tr><tr><td>Return From Rental Income (%)</td><td>13%</td><td>13%</td><td>14%</td><td>14%</td><td>15%</td><td>69%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>18%</td><td>25%</td><td>29%</td><td>33%</td><td>122%</td></tr></tbody></table></div></div></template></turbo-stream>