<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>£29,256</td><td>£29,841</td><td>£30,587</td><td>£31,352</td><td>£32,136</td><td>£153,172</td></tr><tr><td>Total Expenses</td><td>£16,828</td><td>£16,933</td><td>£17,050</td><td>£17,171</td><td>£17,292</td><td>£85,273</td></tr><tr><td>Profit Before Tax</td><td>£12,428</td><td>£12,909</td><td>£13,537</td><td>£14,181</td><td>£14,844</td><td>£67,899</td></tr><tr><td>Profit After Tax      </td><td>£10,067</td><td>£10,456</td><td>£10,965</td><td>£11,487</td><td>£12,024</td><td>£54,998</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£9,270</td><td>£15,914</td><td>£20,051</td><td>£21,254</td><td>£75,489</td></tr><tr><td>Net Return</td><td>£19,067</td><td>£19,726</td><td>£26,878</td><td>£31,538</td><td>£33,278</td><td>£130,487</td></tr><tr><td>Return From Rental Income (%)</td><td>10%</td><td>10%</td><td>10%</td><td>11%</td><td>11%</td><td>53%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>19%</td><td>26%</td><td>30%</td><td>32%</td><td>125%</td></tr></tbody></table></div></div></template></turbo-stream>