<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>£21,732</td><td>£22,058</td><td>£22,609</td><td>£23,175</td><td>£23,870</td><td>£113,444</td></tr><tr><td>Total Expenses</td><td>£12,465</td><td>£12,544</td><td>£12,642</td><td>£12,742</td><td>£12,855</td><td>£63,248</td></tr><tr><td>Profit Before Tax</td><td>£9,267</td><td>£9,514</td><td>£9,967</td><td>£10,432</td><td>£11,015</td><td>£50,196</td></tr><tr><td>Profit After Tax      </td><td>£7,506</td><td>£7,706</td><td>£8,074</td><td>£8,450</td><td>£8,922</td><td>£40,659</td></tr><tr><td>Change In Property Value</td><td>£5,225</td><td>£5,356</td><td>£8,783</td><td>£12,560</td><td>£14,455</td><td>£46,379</td></tr><tr><td>Net Return</td><td>£12,731</td><td>£13,062</td><td>£16,857</td><td>£21,010</td><td>£23,378</td><td>£87,038</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>64%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>21%</td><td>26%</td><td>33%</td><td>37%</td><td>137%</td></tr></tbody></table></div></div></template></turbo-stream>