<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>£22,656</td><td>£22,996</td><td>£23,571</td><td>£24,160</td><td>£24,885</td><td>£118,267</td></tr><tr><td>Total Expenses</td><td>£14,182</td><td>£14,262</td><td>£14,363</td><td>£14,466</td><td>£14,581</td><td>£71,854</td></tr><tr><td>Profit Before Tax</td><td>£8,474</td><td>£8,733</td><td>£9,208</td><td>£9,694</td><td>£10,304</td><td>£46,414</td></tr><tr><td>Profit After Tax      </td><td>£6,864</td><td>£7,074</td><td>£7,458</td><td>£7,852</td><td>£8,346</td><td>£37,595</td></tr><tr><td>Change In Property Value</td><td>£4,999</td><td>£5,099</td><td>£10,402</td><td>£13,522</td><td>£14,199</td><td>£48,221</td></tr><tr><td>Net Return</td><td>£11,863</td><td>£12,173</td><td>£17,860</td><td>£21,375</td><td>£22,545</td><td>£85,816</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>49%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>24%</td><td>28%</td><td>30%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>