<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>£41,664</td><td>£42,289</td><td>£43,346</td><td>£44,430</td><td>£45,763</td><td>£217,492</td></tr><tr><td>Total Expenses</td><td>£19,545</td><td>£19,619</td><td>£19,735</td><td>£19,854</td><td>£19,998</td><td>£98,751</td></tr><tr><td>Profit Before Tax</td><td>£22,119</td><td>£22,670</td><td>£23,611</td><td>£24,576</td><td>£25,764</td><td>£118,741</td></tr><tr><td>Profit After Tax      </td><td>£17,917</td><td>£18,363</td><td>£19,125</td><td>£19,906</td><td>£20,869</td><td>£96,180</td></tr><tr><td>Change In Property Value</td><td>£5,625</td><td>£5,709</td><td>£13,522</td><td>£17,994</td><td>£20,892</td><td>£63,742</td></tr><tr><td>Net Return</td><td>£23,542</td><td>£24,072</td><td>£32,647</td><td>£37,900</td><td>£41,762</td><td>£159,922</td></tr><tr><td>Return From Rental Income (%)</td><td>15%</td><td>15%</td><td>16%</td><td>17%</td><td>17%</td><td>80%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>20%</td><td>27%</td><td>32%</td><td>35%</td><td>134%</td></tr></tbody></table></div></div></template></turbo-stream>