<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>£25,332</td><td>£25,839</td><td>£26,485</td><td>£27,147</td><td>£27,825</td><td>£132,627</td></tr><tr><td>Total Expenses</td><td>£13,658</td><td>£13,755</td><td>£13,863</td><td>£13,973</td><td>£14,083</td><td>£69,332</td></tr><tr><td>Profit Before Tax</td><td>£11,674</td><td>£12,084</td><td>£12,622</td><td>£13,174</td><td>£13,742</td><td>£63,295</td></tr><tr><td>Profit After Tax      </td><td>£9,456</td><td>£9,788</td><td>£10,224</td><td>£10,671</td><td>£11,131</td><td>£51,269</td></tr><tr><td>Change In Property Value</td><td>£4,600</td><td>£4,692</td><td>£9,572</td><td>£12,443</td><td>£14,372</td><td>£45,679</td></tr><tr><td>Net Return</td><td>£14,056</td><td>£14,480</td><td>£19,795</td><td>£23,114</td><td>£25,503</td><td>£96,948</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>