<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>£23,892</td><td>£24,370</td><td>£24,979</td><td>£25,604</td><td>£26,244</td><td>£125,088</td></tr><tr><td>Total Expenses</td><td>£14,110</td><td>£14,203</td><td>£14,307</td><td>£14,414</td><td>£14,520</td><td>£71,554</td></tr><tr><td>Profit Before Tax</td><td>£9,782</td><td>£10,166</td><td>£10,672</td><td>£11,190</td><td>£11,723</td><td>£53,534</td></tr><tr><td>Profit After Tax      </td><td>£7,924</td><td>£8,235</td><td>£8,644</td><td>£9,064</td><td>£9,496</td><td>£43,363</td></tr><tr><td>Change In Property Value</td><td>£7,350</td><td>£7,571</td><td>£12,996</td><td>£16,375</td><td>£17,357</td><td>£61,649</td></tr><tr><td>Net Return</td><td>£15,274</td><td>£15,805</td><td>£21,640</td><td>£25,439</td><td>£26,853</td><td>£105,012</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</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>