<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>£28,548</td><td>£28,976</td><td>£29,701</td><td>£30,443</td><td>£31,356</td><td>£149,024</td></tr><tr><td>Total Expenses</td><td>£15,852</td><td>£15,907</td><td>£15,990</td><td>£16,075</td><td>£16,177</td><td>£80,001</td></tr><tr><td>Profit Before Tax</td><td>£12,696</td><td>£13,069</td><td>£13,711</td><td>£14,368</td><td>£15,179</td><td>£69,023</td></tr><tr><td>Profit After Tax      </td><td>£10,283</td><td>£10,586</td><td>£11,106</td><td>£11,638</td><td>£12,295</td><td>£55,909</td></tr><tr><td>Change In Property Value</td><td>£6,300</td><td>£6,426</td><td>£13,109</td><td>£17,042</td><td>£17,894</td><td>£60,771</td></tr><tr><td>Net Return</td><td>£16,583</td><td>£17,012</td><td>£24,215</td><td>£28,680</td><td>£30,189</td><td>£116,679</td></tr><tr><td>Return From Rental Income (%)</td><td>10%</td><td>11%</td><td>11%</td><td>12%</td><td>12%</td><td>57%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>17%</td><td>25%</td><td>29%</td><td>31%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>