<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>£45,360</td><td>£46,040</td><td>£47,191</td><td>£48,371</td><td>£49,822</td><td>£236,785</td></tr><tr><td>Total Expenses</td><td>£26,857</td><td>£26,937</td><td>£27,063</td><td>£27,192</td><td>£27,347</td><td>£135,396</td></tr><tr><td>Profit Before Tax</td><td>£18,503</td><td>£19,104</td><td>£20,129</td><td>£21,180</td><td>£22,475</td><td>£101,390</td></tr><tr><td>Profit After Tax      </td><td>£14,987</td><td>£15,474</td><td>£16,304</td><td>£17,155</td><td>£18,205</td><td>£82,126</td></tr><tr><td>Change In Property Value</td><td>£16,500</td><td>£16,995</td><td>£32,092</td><td>£36,935</td><td>£39,151</td><td>£141,674</td></tr><tr><td>Net Return</td><td>£31,487</td><td>£32,469</td><td>£48,397</td><td>£54,091</td><td>£57,356</td><td>£223,799</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>9%</td><td>9%</td><td>9%</td><td>10%</td><td>45%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>27%</td><td>30%</td><td>32%</td><td>124%</td></tr></tbody></table></div></div></template></turbo-stream>