<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>£24,996</td><td>£25,371</td><td>£26,005</td><td>£26,655</td><td>£27,455</td><td>£130,483</td></tr><tr><td>Total Expenses</td><td>£11,926</td><td>£11,975</td><td>£12,050</td><td>£12,126</td><td>£12,216</td><td>£60,293</td></tr><tr><td>Profit Before Tax</td><td>£13,070</td><td>£13,395</td><td>£13,956</td><td>£14,530</td><td>£15,239</td><td>£70,189</td></tr><tr><td>Profit After Tax      </td><td>£10,586</td><td>£10,850</td><td>£11,304</td><td>£11,769</td><td>£12,343</td><td>£56,853</td></tr><tr><td>Change In Property Value</td><td>£3,375</td><td>£3,426</td><td>£8,113</td><td>£10,796</td><td>£12,535</td><td>£38,245</td></tr><tr><td>Net Return</td><td>£13,961</td><td>£14,276</td><td>£19,417</td><td>£22,565</td><td>£24,879</td><td>£95,098</td></tr><tr><td>Return From Rental Income (%)</td><td>15%</td><td>16%</td><td>17%</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>