<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>£25,836</td><td>£26,353</td><td>£27,012</td><td>£27,687</td><td>£28,379</td><td>£135,266</td></tr><tr><td>Total Expenses</td><td>£15,097</td><td>£15,195</td><td>£15,304</td><td>£15,415</td><td>£15,527</td><td>£76,539</td></tr><tr><td>Profit Before Tax</td><td>£10,739</td><td>£11,158</td><td>£11,708</td><td>£12,271</td><td>£12,852</td><td>£58,727</td></tr><tr><td>Profit After Tax      </td><td>£8,698</td><td>£9,038</td><td>£9,483</td><td>£9,940</td><td>£10,410</td><td>£47,569</td></tr><tr><td>Change In Property Value</td><td>£7,950</td><td>£8,189</td><td>£14,057</td><td>£17,712</td><td>£18,774</td><td>£66,682</td></tr><tr><td>Net Return</td><td>£16,648</td><td>£17,226</td><td>£23,540</td><td>£27,652</td><td>£29,184</td><td>£114,250</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>