<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>£22,908</td><td>£23,366</td><td>£23,950</td><td>£24,549</td><td>£25,163</td><td>£119,936</td></tr><tr><td>Total Expenses</td><td>£13,614</td><td>£13,706</td><td>£13,808</td><td>£13,911</td><td>£14,015</td><td>£69,055</td></tr><tr><td>Profit Before Tax</td><td>£9,294</td><td>£9,660</td><td>£10,143</td><td>£10,638</td><td>£11,147</td><td>£50,881</td></tr><tr><td>Profit After Tax      </td><td>£7,528</td><td>£7,825</td><td>£8,216</td><td>£8,617</td><td>£9,029</td><td>£41,214</td></tr><tr><td>Change In Property Value</td><td>£7,050</td><td>£7,262</td><td>£12,466</td><td>£15,707</td><td>£16,649</td><td>£59,133</td></tr><tr><td>Net Return</td><td>£14,578</td><td>£15,086</td><td>£20,681</td><td>£24,323</td><td>£25,678</td><td>£100,347</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>51%</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>