<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>£47,772</td><td>£48,489</td><td>£49,701</td><td>£50,943</td><td>£52,472</td><td>£249,376</td></tr><tr><td>Total Expenses</td><td>£22,337</td><td>£22,421</td><td>£22,553</td><td>£22,688</td><td>£22,851</td><td>£112,850</td></tr><tr><td>Profit Before Tax</td><td>£25,435</td><td>£26,068</td><td>£27,148</td><td>£28,256</td><td>£29,620</td><td>£136,527</td></tr><tr><td>Profit After Tax      </td><td>£20,602</td><td>£21,115</td><td>£21,990</td><td>£22,887</td><td>£23,992</td><td>£110,587</td></tr><tr><td>Change In Property Value</td><td>£6,450</td><td>£6,547</td><td>£15,505</td><td>£20,633</td><td>£23,957</td><td>£73,091</td></tr><tr><td>Net Return</td><td>£27,052</td><td>£27,662</td><td>£37,495</td><td>£43,520</td><td>£47,949</td><td>£183,677</td></tr><tr><td>Return From Rental Income (%)</td><td>15%</td><td>15%</td><td>16%</td><td>16%</td><td>17%</td><td>80%</td></tr><tr><td>Total Net Return (%)</td><td>19%</td><td>20%</td><td>27%</td><td>31%</td><td>34%</td><td>132%</td></tr></tbody></table></div></div></template></turbo-stream>