<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>£21,744</td><td>£22,070</td><td>£22,622</td><td>£23,187</td><td>£23,883</td><td>£113,507</td></tr><tr><td>Total Expenses</td><td>£12,194</td><td>£12,239</td><td>£12,304</td><td>£12,372</td><td>£12,452</td><td>£61,562</td></tr><tr><td>Profit Before Tax</td><td>£9,550</td><td>£9,832</td><td>£10,317</td><td>£10,815</td><td>£11,431</td><td>£51,945</td></tr><tr><td>Profit After Tax      </td><td>£7,735</td><td>£7,964</td><td>£8,357</td><td>£8,761</td><td>£9,259</td><td>£42,075</td></tr><tr><td>Change In Property Value</td><td>£4,799</td><td>£4,895</td><td>£9,986</td><td>£12,981</td><td>£13,631</td><td>£46,292</td></tr><tr><td>Net Return</td><td>£12,534</td><td>£12,859</td><td>£18,343</td><td>£21,742</td><td>£22,890</td><td>£88,367</td></tr><tr><td>Return From Rental Income (%)</td><td>11%</td><td>11%</td><td>11%</td><td>12%</td><td>13%</td><td>58%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>25%</td><td>30%</td><td>31%</td><td>121%</td></tr></tbody></table></div></div></template></turbo-stream>