<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>£29,736</td><td>£30,331</td><td>£31,089</td><td>£31,866</td><td>£32,663</td><td>£155,685</td></tr><tr><td>Total Expenses</td><td>£15,686</td><td>£15,791</td><td>£15,910</td><td>£16,032</td><td>£16,154</td><td>£79,573</td></tr><tr><td>Profit Before Tax</td><td>£14,050</td><td>£14,539</td><td>£15,179</td><td>£15,835</td><td>£16,509</td><td>£76,112</td></tr><tr><td>Profit After Tax      </td><td>£11,381</td><td>£11,777</td><td>£12,295</td><td>£12,826</td><td>£13,372</td><td>£61,651</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£5,508</td><td>£11,236</td><td>£14,607</td><td>£16,871</td><td>£53,623</td></tr><tr><td>Net Return</td><td>£16,781</td><td>£17,285</td><td>£23,531</td><td>£27,433</td><td>£30,244</td><td>£115,273</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>10%</td><td>44%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>17%</td><td>20%</td><td>22%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>