<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>£31,968</td><td>£32,448</td><td>£33,259</td><td>£34,090</td><td>£35,113</td><td>£166,877</td></tr><tr><td>Total Expenses</td><td>£19,671</td><td>£19,731</td><td>£19,823</td><td>£19,917</td><td>£20,030</td><td>£99,171</td></tr><tr><td>Profit Before Tax</td><td>£12,297</td><td>£12,717</td><td>£13,436</td><td>£14,173</td><td>£15,083</td><td>£67,707</td></tr><tr><td>Profit After Tax      </td><td>£9,960</td><td>£10,301</td><td>£10,883</td><td>£11,481</td><td>£12,217</td><td>£54,842</td></tr><tr><td>Change In Property Value</td><td>£12,077</td><td>£12,439</td><td>£23,489</td><td>£27,033</td><td>£28,655</td><td>£103,693</td></tr><tr><td>Net Return</td><td>£22,037</td><td>£22,740</td><td>£34,372</td><td>£38,514</td><td>£40,873</td><td>£158,535</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>42%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>27%</td><td>30%</td><td>32%</td><td>123%</td></tr></tbody></table></div></div></template></turbo-stream>