<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>£27,396</td><td>£27,807</td><td>£28,502</td><td>£29,215</td><td>£30,091</td><td>£143,011</td></tr><tr><td>Total Expenses</td><td>£16,929</td><td>£16,982</td><td>£17,062</td><td>£17,145</td><td>£17,243</td><td>£85,362</td></tr><tr><td>Profit Before Tax</td><td>£10,467</td><td>£10,825</td><td>£11,440</td><td>£12,070</td><td>£12,848</td><td>£57,649</td></tr><tr><td>Profit After Tax      </td><td>£8,478</td><td>£8,768</td><td>£9,266</td><td>£9,777</td><td>£10,407</td><td>£46,696</td></tr><tr><td>Change In Property Value</td><td>£10,349</td><td>£10,660</td><td>£20,129</td><td>£23,167</td><td>£24,557</td><td>£88,862</td></tr><tr><td>Net Return</td><td>£18,827</td><td>£19,428</td><td>£29,395</td><td>£32,943</td><td>£34,964</td><td>£135,557</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>