<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>£54,996</td><td>£55,821</td><td>£57,216</td><td>£58,647</td><td>£60,406</td><td>£287,087</td></tr><tr><td>Total Expenses</td><td>£27,226</td><td>£27,320</td><td>£27,470</td><td>£27,624</td><td>£27,811</td><td>£137,450</td></tr><tr><td>Profit Before Tax</td><td>£27,770</td><td>£28,501</td><td>£29,746</td><td>£31,023</td><td>£32,596</td><td>£149,636</td></tr><tr><td>Profit After Tax      </td><td>£22,494</td><td>£23,086</td><td>£24,095</td><td>£25,129</td><td>£26,402</td><td>£121,206</td></tr><tr><td>Change In Property Value</td><td>£8,025</td><td>£8,145</td><td>£19,291</td><td>£25,671</td><td>£29,807</td><td>£90,939</td></tr><tr><td>Net Return</td><td>£30,519</td><td>£31,231</td><td>£43,386</td><td>£50,799</td><td>£56,209</td><td>£212,144</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>17%</td><td>18%</td><td>25%</td><td>29%</td><td>32%</td><td>121%</td></tr></tbody></table></div></div></template></turbo-stream>