<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>£29,184</td><td>£29,768</td><td>£30,512</td><td>£31,275</td><td>£32,057</td><td>£152,795</td></tr><tr><td>Total Expenses</td><td>£15,432</td><td>£15,537</td><td>£15,654</td><td>£15,774</td><td>£15,895</td><td>£78,292</td></tr><tr><td>Profit Before Tax</td><td>£13,752</td><td>£14,231</td><td>£14,858</td><td>£15,500</td><td>£16,162</td><td>£74,503</td></tr><tr><td>Profit After Tax      </td><td>£11,139</td><td>£11,527</td><td>£12,035</td><td>£12,555</td><td>£13,091</td><td>£60,347</td></tr><tr><td>Change In Property Value</td><td>£5,300</td><td>£5,406</td><td>£11,028</td><td>£14,337</td><td>£16,559</td><td>£52,630</td></tr><tr><td>Net Return</td><td>£16,439</td><td>£16,933</td><td>£23,063</td><td>£26,892</td><td>£29,650</td><td>£112,977</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>10%</td><td>44%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>17%</td><td>20%</td><td>22%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>