<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>£28,272</td><td>£28,837</td><td>£29,558</td><td>£30,297</td><td>£31,055</td><td>£148,020</td></tr><tr><td>Total Expenses</td><td>£16,333</td><td>£16,435</td><td>£16,551</td><td>£16,668</td><td>£16,787</td><td>£82,774</td></tr><tr><td>Profit Before Tax</td><td>£11,939</td><td>£12,402</td><td>£13,008</td><td>£13,629</td><td>£14,268</td><td>£65,246</td></tr><tr><td>Profit After Tax      </td><td>£9,671</td><td>£10,046</td><td>£10,536</td><td>£11,040</td><td>£11,557</td><td>£52,849</td></tr><tr><td>Change In Property Value</td><td>£5,800</td><td>£5,916</td><td>£12,069</td><td>£15,689</td><td>£18,121</td><td>£57,595</td></tr><tr><td>Net Return</td><td>£15,471</td><td>£15,962</td><td>£22,605</td><td>£26,729</td><td>£29,678</td><td>£110,444</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>15%</td><td>17%</td><td>19%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>