<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>£33,084</td><td>£33,580</td><td>£34,420</td><td>£35,280</td><td>£36,339</td><td>£172,703</td></tr><tr><td>Total Expenses</td><td>£19,790</td><td>£19,885</td><td>£20,012</td><td>£20,142</td><td>£20,291</td><td>£100,120</td></tr><tr><td>Profit Before Tax</td><td>£13,294</td><td>£13,695</td><td>£14,407</td><td>£15,138</td><td>£16,048</td><td>£72,583</td></tr><tr><td>Profit After Tax      </td><td>£10,768</td><td>£11,093</td><td>£11,670</td><td>£12,262</td><td>£12,999</td><td>£58,792</td></tr><tr><td>Change In Property Value</td><td>£7,300</td><td>£7,446</td><td>£15,190</td><td>£19,747</td><td>£20,734</td><td>£70,417</td></tr><tr><td>Net Return</td><td>£18,068</td><td>£18,539</td><td>£26,860</td><td>£32,009</td><td>£33,733</td><td>£129,209</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>51%</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>