<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>£27,780</td><td>£28,197</td><td>£28,902</td><td>£29,624</td><td>£30,513</td><td>£145,015</td></tr><tr><td>Total Expenses</td><td>£14,697</td><td>£14,784</td><td>£14,898</td><td>£15,014</td><td>£15,146</td><td>£74,539</td></tr><tr><td>Profit Before Tax</td><td>£13,083</td><td>£13,412</td><td>£14,004</td><td>£14,610</td><td>£15,367</td><td>£70,477</td></tr><tr><td>Profit After Tax      </td><td>£10,597</td><td>£10,864</td><td>£11,343</td><td>£11,834</td><td>£12,448</td><td>£57,086</td></tr><tr><td>Change In Property Value</td><td>£3,750</td><td>£3,806</td><td>£9,014</td><td>£11,996</td><td>£13,928</td><td>£42,495</td></tr><tr><td>Net Return</td><td>£14,347</td><td>£14,670</td><td>£20,358</td><td>£23,830</td><td>£26,376</td><td>£99,581</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>35%</td><td>131%</td></tr></tbody></table></div></div></template></turbo-stream>