<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>£24,924</td><td>£25,298</td><td>£25,930</td><td>£26,579</td><td>£27,376</td><td>£130,107</td></tr><tr><td>Total Expenses</td><td>£13,903</td><td>£13,952</td><td>£14,026</td><td>£14,102</td><td>£14,192</td><td>£70,175</td></tr><tr><td>Profit Before Tax</td><td>£11,021</td><td>£11,346</td><td>£11,904</td><td>£12,477</td><td>£13,184</td><td>£59,932</td></tr><tr><td>Profit After Tax      </td><td>£8,927</td><td>£9,190</td><td>£9,643</td><td>£10,106</td><td>£10,679</td><td>£48,545</td></tr><tr><td>Change In Property Value</td><td>£5,500</td><td>£5,610</td><td>£11,444</td><td>£14,878</td><td>£15,622</td><td>£53,054</td></tr><tr><td>Net Return</td><td>£14,427</td><td>£14,800</td><td>£21,087</td><td>£24,984</td><td>£26,301</td><td>£101,599</td></tr><tr><td>Return From Rental Income (%)</td><td>11%</td><td>11%</td><td>11%</td><td>12%</td><td>13%</td><td>57%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>17%</td><td>25%</td><td>29%</td><td>31%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>