<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>£24,924</td><td>£25,298</td><td>£25,930</td><td>£26,579</td><td>£27,376</td><td>£130,107</td></tr><tr><td>Total Expenses</td><td>£15,403</td><td>£15,486</td><td>£15,593</td><td>£15,701</td><td>£15,824</td><td>£78,007</td></tr><tr><td>Profit Before Tax</td><td>£9,521</td><td>£9,811</td><td>£10,338</td><td>£10,877</td><td>£11,552</td><td>£52,100</td></tr><tr><td>Profit After Tax      </td><td>£7,712</td><td>£7,947</td><td>£8,374</td><td>£8,811</td><td>£9,357</td><td>£42,201</td></tr><tr><td>Change In Property Value</td><td>£5,500</td><td>£5,610</td><td>£11,444</td><td>£14,878</td><td>£15,622</td><td>£53,054</td></tr><tr><td>Net Return</td><td>£13,212</td><td>£13,557</td><td>£19,818</td><td>£23,688</td><td>£24,979</td><td>£95,254</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>9%</td><td>10%</td><td>10%</td><td>11%</td><td>50%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>23%</td><td>28%</td><td>29%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>