<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>£26,328</td><td>£26,855</td><td>£27,526</td><td>£28,214</td><td>£28,919</td><td>£137,842</td></tr><tr><td>Total Expenses</td><td>£15,345</td><td>£15,444</td><td>£15,554</td><td>£15,666</td><td>£15,780</td><td>£77,789</td></tr><tr><td>Profit Before Tax</td><td>£10,983</td><td>£11,411</td><td>£11,972</td><td>£12,548</td><td>£13,140</td><td>£60,053</td></tr><tr><td>Profit After Tax      </td><td>£8,896</td><td>£9,243</td><td>£9,697</td><td>£10,164</td><td>£10,643</td><td>£48,643</td></tr><tr><td>Change In Property Value</td><td>£8,100</td><td>£8,343</td><td>£14,322</td><td>£18,046</td><td>£19,129</td><td>£67,940</td></tr><tr><td>Net Return</td><td>£16,996</td><td>£17,586</td><td>£24,020</td><td>£28,209</td><td>£29,772</td><td>£116,583</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>52%</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>