<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>£23,328</td><td>£23,678</td><td>£24,270</td><td>£24,877</td><td>£25,623</td><td>£121,775</td></tr><tr><td>Total Expenses</td><td>£11,165</td><td>£11,211</td><td>£11,281</td><td>£11,353</td><td>£11,438</td><td>£56,447</td></tr><tr><td>Profit Before Tax</td><td>£12,163</td><td>£12,467</td><td>£12,989</td><td>£13,524</td><td>£14,185</td><td>£65,328</td></tr><tr><td>Profit After Tax      </td><td>£9,852</td><td>£10,098</td><td>£10,521</td><td>£10,954</td><td>£11,490</td><td>£52,916</td></tr><tr><td>Change In Property Value</td><td>£3,150</td><td>£3,197</td><td>£7,572</td><td>£10,076</td><td>£11,700</td><td>£35,696</td></tr><tr><td>Net Return</td><td>£13,002</td><td>£13,295</td><td>£18,093</td><td>£21,031</td><td>£23,190</td><td>£88,611</td></tr><tr><td>Return From Rental Income (%)</td><td>15%</td><td>16%</td><td>16%</td><td>17%</td><td>18%</td><td>83%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>21%</td><td>28%</td><td>33%</td><td>36%</td><td>138%</td></tr></tbody></table></div></div></template></turbo-stream>