<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>£24,444</td><td>£24,811</td><td>£25,431</td><td>£26,067</td><td>£26,849</td><td>£127,601</td></tr><tr><td>Total Expenses</td><td>£11,673</td><td>£11,721</td><td>£11,794</td><td>£11,868</td><td>£11,957</td><td>£59,013</td></tr><tr><td>Profit Before Tax</td><td>£12,771</td><td>£13,090</td><td>£13,637</td><td>£14,198</td><td>£14,891</td><td>£68,588</td></tr><tr><td>Profit After Tax      </td><td>£10,345</td><td>£10,603</td><td>£11,046</td><td>£11,501</td><td>£12,062</td><td>£55,556</td></tr><tr><td>Change In Property Value</td><td>£3,300</td><td>£3,350</td><td>£7,933</td><td>£10,556</td><td>£12,257</td><td>£37,395</td></tr><tr><td>Net Return</td><td>£13,645</td><td>£13,952</td><td>£18,979</td><td>£22,057</td><td>£24,319</td><td>£92,951</td></tr><tr><td>Return From Rental Income (%)</td><td>15%</td><td>16%</td><td>16%</td><td>17%</td><td>18%</td><td>83%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>21%</td><td>28%</td><td>33%</td><td>36%</td><td>139%</td></tr></tbody></table></div></div></template></turbo-stream>