<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>£23,112</td><td>£23,459</td><td>£24,045</td><td>£24,646</td><td>£25,386</td><td>£120,648</td></tr><tr><td>Total Expenses</td><td>£12,928</td><td>£12,974</td><td>£13,044</td><td>£13,115</td><td>£13,200</td><td>£65,261</td></tr><tr><td>Profit Before Tax</td><td>£10,184</td><td>£10,484</td><td>£11,001</td><td>£11,531</td><td>£12,186</td><td>£55,387</td></tr><tr><td>Profit After Tax      </td><td>£8,249</td><td>£8,492</td><td>£8,911</td><td>£9,340</td><td>£9,871</td><td>£44,863</td></tr><tr><td>Change In Property Value</td><td>£5,100</td><td>£5,202</td><td>£10,612</td><td>£13,796</td><td>£14,485</td><td>£49,195</td></tr><tr><td>Net Return</td><td>£13,349</td><td>£13,694</td><td>£19,523</td><td>£23,136</td><td>£24,356</td><td>£94,058</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>58%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>25%</td><td>30%</td><td>31%</td><td>121%</td></tr></tbody></table></div></div></template></turbo-stream>