<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>£49,992</td><td>£50,992</td><td>£52,267</td><td>£53,573</td><td>£54,913</td><td>£261,736</td></tr><tr><td>Total Expenses</td><td>£24,853</td><td>£24,999</td><td>£25,169</td><td>£25,344</td><td>£25,520</td><td>£125,886</td></tr><tr><td>Profit Before Tax</td><td>£25,139</td><td>£25,993</td><td>£27,097</td><td>£28,229</td><td>£29,392</td><td>£135,851</td></tr><tr><td>Profit After Tax      </td><td>£20,363</td><td>£21,054</td><td>£21,949</td><td>£22,866</td><td>£23,808</td><td>£110,039</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£9,180</td><td>£18,727</td><td>£24,345</td><td>£28,119</td><td>£89,371</td></tr><tr><td>Net Return</td><td>£29,363</td><td>£30,234</td><td>£40,676</td><td>£47,211</td><td>£51,927</td><td>£199,411</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>41%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>15%</td><td>18%</td><td>19%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>