<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>£28,884</td><td>£29,462</td><td>£30,198</td><td>£30,953</td><td>£31,727</td><td>£151,224</td></tr><tr><td>Total Expenses</td><td>£15,204</td><td>£15,308</td><td>£15,424</td><td>£15,544</td><td>£15,664</td><td>£77,143</td></tr><tr><td>Profit Before Tax</td><td>£13,680</td><td>£14,154</td><td>£14,774</td><td>£15,410</td><td>£16,063</td><td>£74,081</td></tr><tr><td>Profit After Tax      </td><td>£11,081</td><td>£11,465</td><td>£11,967</td><td>£12,482</td><td>£13,011</td><td>£60,006</td></tr><tr><td>Change In Property Value</td><td>£5,200</td><td>£5,304</td><td>£10,820</td><td>£14,066</td><td>£16,246</td><td>£51,637</td></tr><tr><td>Net Return</td><td>£16,281</td><td>£16,769</td><td>£22,787</td><td>£26,548</td><td>£29,258</td><td>£111,642</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>9%</td><td>9%</td><td>9%</td><td>10%</td><td>45%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>17%</td><td>20%</td><td>22%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>