<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>£16,956</td><td>£17,210</td><td>£17,641</td><td>£18,082</td><td>£18,624</td><td>£88,513</td></tr><tr><td>Total Expenses</td><td>£8,147</td><td>£8,184</td><td>£8,238</td><td>£8,293</td><td>£8,358</td><td>£41,218</td></tr><tr><td>Profit Before Tax</td><td>£8,809</td><td>£9,027</td><td>£9,403</td><td>£9,789</td><td>£10,267</td><td>£47,294</td></tr><tr><td>Profit After Tax      </td><td>£7,135</td><td>£7,312</td><td>£7,616</td><td>£7,929</td><td>£8,316</td><td>£38,308</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,635</td><td>£8,752</td><td>£10,073</td><td>£10,678</td><td>£38,638</td></tr><tr><td>Net Return</td><td>£11,635</td><td>£11,947</td><td>£16,369</td><td>£18,002</td><td>£18,994</td><td>£76,947</td></tr><tr><td>Return From Rental Income (%)</td><td>16%</td><td>16%</td><td>17%</td><td>17%</td><td>18%</td><td>83%</td></tr><tr><td>Total Net Return (%)</td><td>25%</td><td>26%</td><td>36%</td><td>39%</td><td>41%</td><td>167%</td></tr></tbody></table></div></div></template></turbo-stream>