<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>£29,460</td><td>£29,902</td><td>£30,649</td><td>£31,416</td><td>£32,358</td><td>£153,785</td></tr><tr><td>Total Expenses</td><td>£17,840</td><td>£17,931</td><td>£18,048</td><td>£18,169</td><td>£18,306</td><td>£90,294</td></tr><tr><td>Profit Before Tax</td><td>£11,620</td><td>£11,971</td><td>£12,601</td><td>£13,247</td><td>£14,052</td><td>£63,492</td></tr><tr><td>Profit After Tax      </td><td>£9,412</td><td>£9,697</td><td>£10,207</td><td>£10,730</td><td>£11,383</td><td>£51,428</td></tr><tr><td>Change In Property Value</td><td>£6,500</td><td>£6,630</td><td>£13,525</td><td>£17,583</td><td>£18,462</td><td>£62,700</td></tr><tr><td>Net Return</td><td>£15,912</td><td>£16,327</td><td>£23,732</td><td>£28,313</td><td>£29,844</td><td>£114,128</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>9%</td><td>10%</td><td>10%</td><td>11%</td><td>50%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>23%</td><td>28%</td><td>29%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>