<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>£23,136</td><td>£23,483</td><td>£24,070</td><td>£24,672</td><td>£25,412</td><td>£120,773</td></tr><tr><td>Total Expenses</td><td>£12,645</td><td>£12,726</td><td>£12,828</td><td>£12,932</td><td>£13,048</td><td>£64,179</td></tr><tr><td>Profit Before Tax</td><td>£10,491</td><td>£10,757</td><td>£11,242</td><td>£11,740</td><td>£12,364</td><td>£56,594</td></tr><tr><td>Profit After Tax      </td><td>£8,497</td><td>£8,713</td><td>£9,106</td><td>£9,509</td><td>£10,015</td><td>£45,841</td></tr><tr><td>Change In Property Value</td><td>£4,200</td><td>£4,284</td><td>£8,739</td><td>£11,361</td><td>£11,929</td><td>£40,514</td></tr><tr><td>Net Return</td><td>£12,697</td><td>£12,997</td><td>£17,846</td><td>£20,871</td><td>£21,944</td><td>£86,355</td></tr><tr><td>Return From Rental Income (%)</td><td>13%</td><td>14%</td><td>14%</td><td>15%</td><td>16%</td><td>72%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>20%</td><td>28%</td><td>33%</td><td>34%</td><td>135%</td></tr></tbody></table></div></div></template></turbo-stream>