<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>£31,716</td><td>£32,192</td><td>£32,997</td><td>£33,821</td><td>£34,836</td><td>£165,562</td></tr><tr><td>Total Expenses</td><td>£17,558</td><td>£17,617</td><td>£17,708</td><td>£17,802</td><td>£17,914</td><td>£88,598</td></tr><tr><td>Profit Before Tax</td><td>£14,158</td><td>£14,575</td><td>£15,288</td><td>£16,020</td><td>£16,922</td><td>£76,964</td></tr><tr><td>Profit After Tax      </td><td>£11,468</td><td>£11,806</td><td>£12,384</td><td>£12,976</td><td>£13,707</td><td>£62,340</td></tr><tr><td>Change In Property Value</td><td>£7,000</td><td>£7,140</td><td>£14,566</td><td>£18,935</td><td>£19,882</td><td>£67,523</td></tr><tr><td>Net Return</td><td>£18,468</td><td>£18,946</td><td>£26,949</td><td>£31,911</td><td>£33,589</td><td>£129,863</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>56%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>17%</td><td>24%</td><td>29%</td><td>30%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>