<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>£26,880</td><td>£27,283</td><td>£27,965</td><td>£28,664</td><td>£29,524</td><td>£140,317</td></tr><tr><td>Total Expenses</td><td>£16,985</td><td>£17,099</td><td>£17,235</td><td>£17,375</td><td>£17,529</td><td>£86,223</td></tr><tr><td>Profit Before Tax</td><td>£9,895</td><td>£10,185</td><td>£10,730</td><td>£11,289</td><td>£11,995</td><td>£54,094</td></tr><tr><td>Profit After Tax      </td><td>£8,015</td><td>£8,249</td><td>£8,691</td><td>£9,144</td><td>£9,716</td><td>£43,816</td></tr><tr><td>Change In Property Value</td><td>£9,800</td><td>£10,143</td><td>£16,497</td><td>£18,986</td><td>£20,126</td><td>£75,552</td></tr><tr><td>Net Return</td><td>£17,815</td><td>£18,392</td><td>£25,188</td><td>£28,131</td><td>£29,842</td><td>£119,368</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>10%</td><td>10%</td><td>11%</td><td>11%</td><td>51%</td></tr><tr><td>Total Net Return (%)</td><td>21%</td><td>21%</td><td>29%</td><td>33%</td><td>34%</td><td>138%</td></tr></tbody></table></div></div></template></turbo-stream>