<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>£22,608</td><td>£22,947</td><td>£23,521</td><td>£24,109</td><td>£24,832</td><td>£118,017</td></tr><tr><td>Total Expenses</td><td>£10,696</td><td>£10,741</td><td>£10,809</td><td>£10,879</td><td>£10,962</td><td>£54,088</td></tr><tr><td>Profit Before Tax</td><td>£11,912</td><td>£12,206</td><td>£12,711</td><td>£13,230</td><td>£13,870</td><td>£63,929</td></tr><tr><td>Profit After Tax      </td><td>£9,649</td><td>£9,887</td><td>£10,296</td><td>£10,716</td><td>£11,235</td><td>£51,783</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£6,180</td><td>£11,670</td><td>£13,431</td><td>£14,237</td><td>£51,518</td></tr><tr><td>Net Return</td><td>£15,649</td><td>£16,067</td><td>£21,966</td><td>£24,147</td><td>£25,472</td><td>£103,300</td></tr><tr><td>Return From Rental Income (%)</td><td>16%</td><td>16%</td><td>17%</td><td>18%</td><td>18%</td><td>85%</td></tr><tr><td>Total Net Return (%)</td><td>26%</td><td>26%</td><td>36%</td><td>40%</td><td>42%</td><td>169%</td></tr></tbody></table></div></div></template></turbo-stream>