<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>£33,912</td><td>£34,590</td><td>£35,455</td><td>£36,341</td><td>£37,250</td><td>£177,549</td></tr><tr><td>Total Expenses</td><td>£15,794</td><td>£15,873</td><td>£15,970</td><td>£16,070</td><td>£16,171</td><td>£79,878</td></tr><tr><td>Profit Before Tax</td><td>£18,118</td><td>£18,717</td><td>£19,485</td><td>£20,272</td><td>£21,079</td><td>£97,670</td></tr><tr><td>Profit After Tax      </td><td>£14,676</td><td>£15,161</td><td>£15,783</td><td>£16,420</td><td>£17,074</td><td>£79,113</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£6,120</td><td>£12,485</td><td>£16,230</td><td>£18,746</td><td>£59,581</td></tr><tr><td>Net Return</td><td>£20,676</td><td>£21,281</td><td>£28,267</td><td>£32,650</td><td>£35,820</td><td>£138,694</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>10%</td><td>10%</td><td>10%</td><td>11%</td><td>50%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>18%</td><td>20%</td><td>22%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>