<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>£23,244</td><td>£23,593</td><td>£24,182</td><td>£24,787</td><td>£25,531</td><td>£121,337</td></tr><tr><td>Total Expenses</td><td>£13,192</td><td>£13,273</td><td>£13,375</td><td>£13,479</td><td>£13,596</td><td>£66,914</td></tr><tr><td>Profit Before Tax</td><td>£10,052</td><td>£10,320</td><td>£10,808</td><td>£11,308</td><td>£11,935</td><td>£54,423</td></tr><tr><td>Profit After Tax      </td><td>£8,142</td><td>£8,359</td><td>£8,754</td><td>£9,160</td><td>£9,667</td><td>£44,083</td></tr><tr><td>Change In Property Value</td><td>£5,588</td><td>£5,727</td><td>£9,393</td><td>£13,431</td><td>£15,458</td><td>£49,597</td></tr><tr><td>Net Return</td><td>£13,730</td><td>£14,086</td><td>£18,147</td><td>£22,591</td><td>£25,125</td><td>£93,680</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>138%</td></tr></tbody></table></div></div></template></turbo-stream>