<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>£28,680</td><td>£29,254</td><td>£29,985</td><td>£30,735</td><td>£31,503</td><td>£150,156</td></tr><tr><td>Total Expenses</td><td>£16,374</td><td>£16,477</td><td>£16,593</td><td>£16,712</td><td>£16,831</td><td>£82,987</td></tr><tr><td>Profit Before Tax</td><td>£12,306</td><td>£12,777</td><td>£13,392</td><td>£14,023</td><td>£14,671</td><td>£67,169</td></tr><tr><td>Profit After Tax      </td><td>£9,968</td><td>£10,349</td><td>£10,847</td><td>£11,358</td><td>£11,884</td><td>£54,407</td></tr><tr><td>Change In Property Value</td><td>£8,700</td><td>£8,961</td><td>£15,383</td><td>£19,383</td><td>£20,546</td><td>£72,972</td></tr><tr><td>Net Return</td><td>£18,668</td><td>£19,310</td><td>£26,230</td><td>£30,741</td><td>£32,429</td><td>£127,379</td></tr><tr><td>Return From Rental Income (%)</td><td>11%</td><td>11%</td><td>12%</td><td>12%</td><td>13%</td><td>59%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>21%</td><td>28%</td><td>33%</td><td>35%</td><td>138%</td></tr></tbody></table></div></div></template></turbo-stream>