<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>£30,552</td><td>£31,010</td><td>£31,786</td><td>£32,580</td><td>£33,558</td><td>£159,486</td></tr><tr><td>Total Expenses</td><td>£15,966</td><td>£16,058</td><td>£16,178</td><td>£16,301</td><td>£16,442</td><td>£80,945</td></tr><tr><td>Profit Before Tax</td><td>£14,586</td><td>£14,953</td><td>£15,607</td><td>£16,279</td><td>£17,116</td><td>£78,541</td></tr><tr><td>Profit After Tax      </td><td>£11,815</td><td>£12,112</td><td>£12,642</td><td>£13,186</td><td>£13,864</td><td>£63,618</td></tr><tr><td>Change In Property Value</td><td>£4,125</td><td>£4,187</td><td>£9,916</td><td>£13,195</td><td>£15,321</td><td>£46,744</td></tr><tr><td>Net Return</td><td>£15,940</td><td>£16,299</td><td>£22,558</td><td>£26,381</td><td>£29,185</td><td>£110,362</td></tr><tr><td>Return From Rental Income (%)</td><td>14%</td><td>14%</td><td>15%</td><td>16%</td><td>16%</td><td>75%</td></tr><tr><td>Total Net Return (%)</td><td>19%</td><td>19%</td><td>27%</td><td>31%</td><td>34%</td><td>130%</td></tr></tbody></table></div></div></template></turbo-stream>