<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>£20,472</td><td>£20,881</td><td>£21,403</td><td>£21,939</td><td>£22,487</td><td>£107,183</td></tr><tr><td>Total Expenses</td><td>£12,379</td><td>£12,466</td><td>£12,561</td><td>£12,658</td><td>£12,756</td><td>£62,820</td></tr><tr><td>Profit Before Tax</td><td>£8,093</td><td>£8,416</td><td>£8,842</td><td>£9,280</td><td>£9,731</td><td>£44,362</td></tr><tr><td>Profit After Tax      </td><td>£6,555</td><td>£6,817</td><td>£7,162</td><td>£7,517</td><td>£7,882</td><td>£35,933</td></tr><tr><td>Change In Property Value</td><td>£6,300</td><td>£6,489</td><td>£11,139</td><td>£14,036</td><td>£14,878</td><td>£52,842</td></tr><tr><td>Net Return</td><td>£12,855</td><td>£13,306</td><td>£18,302</td><td>£21,553</td><td>£22,760</td><td>£88,775</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>10%</td><td>10%</td><td>10%</td><td>11%</td><td>50%</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>