<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>£30,360</td><td>£30,815</td><td>£31,586</td><td>£32,375</td><td>£33,347</td><td>£158,483</td></tr><tr><td>Total Expenses</td><td>£18,327</td><td>£18,419</td><td>£18,539</td><td>£18,661</td><td>£18,801</td><td>£92,747</td></tr><tr><td>Profit Before Tax</td><td>£12,033</td><td>£12,397</td><td>£13,047</td><td>£13,714</td><td>£14,545</td><td>£65,736</td></tr><tr><td>Profit After Tax      </td><td>£9,747</td><td>£10,041</td><td>£10,568</td><td>£11,108</td><td>£11,782</td><td>£53,246</td></tr><tr><td>Change In Property Value</td><td>£6,700</td><td>£6,834</td><td>£13,941</td><td>£18,124</td><td>£19,030</td><td>£64,629</td></tr><tr><td>Net Return</td><td>£16,447</td><td>£16,875</td><td>£24,510</td><td>£29,232</td><td>£30,812</td><td>£117,875</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>9%</td><td>10%</td><td>11%</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>111%</td></tr></tbody></table></div></div></template></turbo-stream>