<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>£28,104</td><td>£28,526</td><td>£29,239</td><td>£29,970</td><td>£30,869</td><td>£146,707</td></tr><tr><td>Total Expenses</td><td>£17,355</td><td>£17,409</td><td>£17,491</td><td>£17,575</td><td>£17,676</td><td>£87,506</td></tr><tr><td>Profit Before Tax</td><td>£10,749</td><td>£11,117</td><td>£11,748</td><td>£12,395</td><td>£13,193</td><td>£59,201</td></tr><tr><td>Profit After Tax      </td><td>£8,707</td><td>£9,004</td><td>£9,516</td><td>£10,040</td><td>£10,686</td><td>£47,953</td></tr><tr><td>Change In Property Value</td><td>£10,618</td><td>£10,936</td><td>£20,651</td><td>£23,767</td><td>£25,194</td><td>£91,166</td></tr><tr><td>Net Return</td><td>£19,324</td><td>£19,941</td><td>£30,167</td><td>£33,807</td><td>£35,880</td><td>£139,118</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>10%</td><td>43%</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>