<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>£24,780</td><td>£25,152</td><td>£25,780</td><td>£26,425</td><td>£27,218</td><td>£129,355</td></tr><tr><td>Total Expenses</td><td>£13,405</td><td>£13,488</td><td>£13,594</td><td>£13,702</td><td>£13,824</td><td>£68,013</td></tr><tr><td>Profit Before Tax</td><td>£11,375</td><td>£11,664</td><td>£12,187</td><td>£12,723</td><td>£13,394</td><td>£61,342</td></tr><tr><td>Profit After Tax      </td><td>£9,214</td><td>£9,448</td><td>£9,871</td><td>£10,305</td><td>£10,849</td><td>£49,687</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,590</td><td>£9,364</td><td>£12,173</td><td>£12,781</td><td>£43,408</td></tr><tr><td>Net Return</td><td>£13,714</td><td>£14,038</td><td>£19,235</td><td>£22,478</td><td>£23,630</td><td>£93,094</td></tr><tr><td>Return From Rental Income (%)</td><td>13%</td><td>14%</td><td>14%</td><td>15%</td><td>16%</td><td>73%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>20%</td><td>28%</td><td>33%</td><td>34%</td><td>136%</td></tr></tbody></table></div></div></template></turbo-stream>