<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>£40,692</td><td>£41,506</td><td>£42,543</td><td>£43,607</td><td>£44,697</td><td>£213,046</td></tr><tr><td>Total Expenses</td><td>£18,852</td><td>£18,945</td><td>£19,060</td><td>£19,177</td><td>£19,297</td><td>£95,330</td></tr><tr><td>Profit Before Tax</td><td>£21,840</td><td>£22,561</td><td>£23,484</td><td>£24,430</td><td>£25,401</td><td>£117,715</td></tr><tr><td>Profit After Tax      </td><td>£17,690</td><td>£18,274</td><td>£19,022</td><td>£19,788</td><td>£20,575</td><td>£95,349</td></tr><tr><td>Change In Property Value</td><td>£7,200</td><td>£7,344</td><td>£14,982</td><td>£19,476</td><td>£22,495</td><td>£71,497</td></tr><tr><td>Net Return</td><td>£24,890</td><td>£25,618</td><td>£34,004</td><td>£39,265</td><td>£43,070</td><td>£166,847</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>9%</td><td>9%</td><td>10%</td><td>10%</td><td>47%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>17%</td><td>19%</td><td>21%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>