<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>£32,172</td><td>£32,815</td><td>£33,636</td><td>£34,477</td><td>£35,339</td><td>£168,439</td></tr><tr><td>Total Expenses</td><td>£18,310</td><td>£18,420</td><td>£18,545</td><td>£18,673</td><td>£18,802</td><td>£92,751</td></tr><tr><td>Profit Before Tax</td><td>£13,862</td><td>£14,395</td><td>£15,091</td><td>£15,803</td><td>£16,537</td><td>£75,688</td></tr><tr><td>Profit After Tax      </td><td>£11,228</td><td>£11,660</td><td>£12,223</td><td>£12,801</td><td>£13,395</td><td>£61,307</td></tr><tr><td>Change In Property Value</td><td>£9,900</td><td>£10,197</td><td>£17,505</td><td>£22,056</td><td>£23,379</td><td>£83,037</td></tr><tr><td>Net Return</td><td>£21,128</td><td>£21,857</td><td>£29,728</td><td>£34,857</td><td>£36,774</td><td>£144,345</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>124%</td></tr></tbody></table></div></div></template></turbo-stream>