<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>£27,792</td><td>£28,348</td><td>£29,057</td><td>£29,783</td><td>£30,528</td><td>£145,507</td></tr><tr><td>Total Expenses</td><td>£16,087</td><td>£16,188</td><td>£16,302</td><td>£16,418</td><td>£16,536</td><td>£81,531</td></tr><tr><td>Profit Before Tax</td><td>£11,705</td><td>£12,160</td><td>£12,755</td><td>£13,364</td><td>£13,992</td><td>£63,976</td></tr><tr><td>Profit After Tax      </td><td>£9,481</td><td>£9,849</td><td>£10,331</td><td>£10,825</td><td>£11,333</td><td>£51,821</td></tr><tr><td>Change In Property Value</td><td>£8,550</td><td>£8,807</td><td>£15,118</td><td>£19,048</td><td>£20,191</td><td>£71,714</td></tr><tr><td>Net Return</td><td>£18,031</td><td>£18,656</td><td>£25,449</td><td>£29,874</td><td>£31,525</td><td>£123,535</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>