<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>£24,000</td><td>£24,480</td><td>£25,092</td><td>£25,719</td><td>£26,362</td><td>£125,654</td></tr><tr><td>Total Expenses</td><td>£12,243</td><td>£12,358</td><td>£12,481</td><td>£12,608</td><td>£12,734</td><td>£62,424</td></tr><tr><td>Profit Before Tax</td><td>£11,757</td><td>£12,122</td><td>£12,611</td><td>£13,112</td><td>£13,628</td><td>£63,230</td></tr><tr><td>Profit After Tax      </td><td>£9,523</td><td>£9,819</td><td>£10,215</td><td>£10,620</td><td>£11,039</td><td>£51,216</td></tr><tr><td>Change In Property Value</td><td>£3,500</td><td>£3,570</td><td>£7,283</td><td>£9,468</td><td>£10,935</td><td>£34,756</td></tr><tr><td>Net Return</td><td>£13,023</td><td>£13,389</td><td>£17,497</td><td>£20,088</td><td>£21,974</td><td>£85,972</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>60%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>20%</td><td>23%</td><td>26%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>