<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>£32,172</td><td>£32,655</td><td>£33,471</td><td>£34,308</td><td>£35,337</td><td>£167,942</td></tr><tr><td>Total Expenses</td><td>£19,302</td><td>£19,396</td><td>£19,521</td><td>£19,648</td><td>£19,794</td><td>£97,661</td></tr><tr><td>Profit Before Tax</td><td>£12,870</td><td>£13,258</td><td>£13,950</td><td>£14,659</td><td>£15,543</td><td>£70,282</td></tr><tr><td>Profit After Tax      </td><td>£10,425</td><td>£10,739</td><td>£11,300</td><td>£11,874</td><td>£12,590</td><td>£56,928</td></tr><tr><td>Change In Property Value</td><td>£7,100</td><td>£7,242</td><td>£14,774</td><td>£19,206</td><td>£20,166</td><td>£68,488</td></tr><tr><td>Net Return</td><td>£17,525</td><td>£17,981</td><td>£26,073</td><td>£31,080</td><td>£32,756</td><td>£125,416</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>10%</td><td>10%</td><td>11%</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>111%</td></tr></tbody></table></div></div></template></turbo-stream>