<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>£30,816</td><td>£31,278</td><td>£32,060</td><td>£32,862</td><td>£33,848</td><td>£160,864</td></tr><tr><td>Total Expenses</td><td>£18,569</td><td>£18,661</td><td>£18,782</td><td>£18,907</td><td>£19,048</td><td>£93,967</td></tr><tr><td>Profit Before Tax</td><td>£12,247</td><td>£12,617</td><td>£13,278</td><td>£13,955</td><td>£14,800</td><td>£66,896</td></tr><tr><td>Profit After Tax      </td><td>£9,920</td><td>£10,220</td><td>£10,755</td><td>£11,304</td><td>£11,988</td><td>£54,186</td></tr><tr><td>Change In Property Value</td><td>£6,799</td><td>£6,935</td><td>£14,147</td><td>£18,392</td><td>£19,311</td><td>£65,584</td></tr><tr><td>Net Return</td><td>£16,719</td><td>£17,155</td><td>£24,902</td><td>£29,695</td><td>£31,299</td><td>£119,770</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>10%</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>