<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>£34,800</td><td>£35,322</td><td>£36,205</td><td>£37,110</td><td>£38,223</td><td>£181,661</td></tr><tr><td>Total Expenses</td><td>£18,573</td><td>£18,671</td><td>£18,802</td><td>£18,937</td><td>£19,091</td><td>£94,073</td></tr><tr><td>Profit Before Tax</td><td>£16,227</td><td>£16,651</td><td>£17,403</td><td>£18,174</td><td>£19,133</td><td>£87,588</td></tr><tr><td>Profit After Tax      </td><td>£13,144</td><td>£13,487</td><td>£14,096</td><td>£14,721</td><td>£15,498</td><td>£70,946</td></tr><tr><td>Change In Property Value</td><td>£11,550</td><td>£11,954</td><td>£19,443</td><td>£22,377</td><td>£23,719</td><td>£89,043</td></tr><tr><td>Net Return</td><td>£24,694</td><td>£25,442</td><td>£33,539</td><td>£37,097</td><td>£39,217</td><td>£159,989</td></tr><tr><td>Return From Rental Income (%)</td><td>13%</td><td>13%</td><td>14%</td><td>14%</td><td>15%</td><td>68%</td></tr><tr><td>Total Net Return (%)</td><td>24%</td><td>24%</td><td>32%</td><td>36%</td><td>38%</td><td>154%</td></tr></tbody></table></div></div></template></turbo-stream>