<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>£30,708</td><td>£31,322</td><td>£32,105</td><td>£32,908</td><td>£33,731</td><td>£160,774</td></tr><tr><td>Total Expenses</td><td>£17,568</td><td>£17,676</td><td>£17,797</td><td>£17,921</td><td>£18,046</td><td>£89,009</td></tr><tr><td>Profit Before Tax</td><td>£13,140</td><td>£13,646</td><td>£14,308</td><td>£14,987</td><td>£15,684</td><td>£71,765</td></tr><tr><td>Profit After Tax      </td><td>£10,643</td><td>£11,054</td><td>£11,590</td><td>£12,139</td><td>£12,704</td><td>£58,130</td></tr><tr><td>Change In Property Value</td><td>£9,450</td><td>£9,734</td><td>£16,709</td><td>£21,054</td><td>£22,317</td><td>£79,263</td></tr><tr><td>Net Return</td><td>£20,093</td><td>£20,787</td><td>£28,299</td><td>£33,193</td><td>£35,021</td><td>£137,393</td></tr><tr><td>Return From Rental Income (%)</td><td>10%</td><td>10%</td><td>11%</td><td>11%</td><td>12%</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>