<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>£22,932</td><td>£23,276</td><td>£23,858</td><td>£24,454</td><td>£25,188</td><td>£119,708</td></tr><tr><td>Total Expenses</td><td>£13,042</td><td>£13,122</td><td>£13,223</td><td>£13,327</td><td>£13,443</td><td>£66,156</td></tr><tr><td>Profit Before Tax</td><td>£9,890</td><td>£10,154</td><td>£10,635</td><td>£11,128</td><td>£11,745</td><td>£53,552</td></tr><tr><td>Profit After Tax      </td><td>£8,011</td><td>£8,225</td><td>£8,614</td><td>£9,013</td><td>£9,514</td><td>£43,377</td></tr><tr><td>Change In Property Value</td><td>£5,513</td><td>£5,650</td><td>£9,267</td><td>£13,251</td><td>£15,251</td><td>£48,931</td></tr><tr><td>Net Return</td><td>£13,524</td><td>£13,875</td><td>£17,881</td><td>£22,265</td><td>£24,765</td><td>£92,309</td></tr><tr><td>Return From Rental Income (%)</td><td>12%</td><td>12%</td><td>13%</td><td>13%</td><td>14%</td><td>65%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>21%</td><td>27%</td><td>33%</td><td>37%</td><td>137%</td></tr></tbody></table></div></div></template></turbo-stream>