<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>£29,052</td><td>£29,633</td><td>£30,374</td><td>£31,133</td><td>£31,912</td><td>£152,104</td></tr><tr><td>Total Expenses</td><td>£16,728</td><td>£16,832</td><td>£16,949</td><td>£17,069</td><td>£17,190</td><td>£84,769</td></tr><tr><td>Profit Before Tax</td><td>£12,324</td><td>£12,801</td><td>£13,424</td><td>£14,064</td><td>£14,722</td><td>£67,334</td></tr><tr><td>Profit After Tax      </td><td>£9,982</td><td>£10,368</td><td>£10,874</td><td>£11,392</td><td>£11,925</td><td>£54,541</td></tr><tr><td>Change In Property Value</td><td>£8,940</td><td>£9,208</td><td>£15,807</td><td>£19,917</td><td>£21,112</td><td>£74,985</td></tr><tr><td>Net Return</td><td>£18,922</td><td>£19,577</td><td>£26,681</td><td>£31,309</td><td>£33,037</td><td>£129,526</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>