<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>£13,173</td><td>£13,256</td><td>£13,361</td><td>£13,468</td><td>£13,589</td><td>£66,846</td></tr><tr><td>Profit Before Tax</td><td>£11,271</td><td>£11,555</td><td>£12,070</td><td>£12,599</td><td>£13,260</td><td>£60,755</td></tr><tr><td>Profit After Tax      </td><td>£9,130</td><td>£9,360</td><td>£9,777</td><td>£10,205</td><td>£10,740</td><td>£49,212</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>£12,430</td><td>£12,709</td><td>£17,710</td><td>£20,761</td><td>£22,997</td><td>£86,607</td></tr><tr><td>Return From Rental Income (%)</td><td>14%</td><td>14%</td><td>15%</td><td>15%</td><td>16%</td><td>73%</td></tr><tr><td>Total Net Return (%)</td><td>19%</td><td>19%</td><td>26%</td><td>31%</td><td>34%</td><td>129%</td></tr></tbody></table></div></div></template></turbo-stream>