<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>£18,888</td><td>£19,266</td><td>£19,747</td><td>£20,241</td><td>£20,747</td><td>£98,889</td></tr><tr><td>Total Expenses</td><td>£9,134</td><td>£9,183</td><td>£9,242</td><td>£9,302</td><td>£9,363</td><td>£46,224</td></tr><tr><td>Profit Before Tax</td><td>£9,754</td><td>£10,083</td><td>£10,506</td><td>£10,939</td><td>£11,384</td><td>£52,666</td></tr><tr><td>Profit After Tax      </td><td>£7,901</td><td>£8,167</td><td>£8,510</td><td>£8,861</td><td>£9,221</td><td>£42,659</td></tr><tr><td>Change In Property Value</td><td>£3,400</td><td>£3,468</td><td>£7,075</td><td>£9,197</td><td>£10,623</td><td>£33,763</td></tr><tr><td>Net Return</td><td>£11,301</td><td>£11,635</td><td>£15,584</td><td>£18,058</td><td>£19,844</td><td>£76,422</td></tr><tr><td>Return From Rental Income (%)</td><td>10%</td><td>10%</td><td>10%</td><td>11%</td><td>11%</td><td>51%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>19%</td><td>22%</td><td>24%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>