<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>£22,212</td><td>£22,545</td><td>£23,109</td><td>£23,687</td><td>£24,397</td><td>£115,950</td></tr><tr><td>Total Expenses</td><td>£12,693</td><td>£12,773</td><td>£12,872</td><td>£12,974</td><td>£13,087</td><td>£64,399</td></tr><tr><td>Profit Before Tax</td><td>£9,519</td><td>£9,773</td><td>£10,237</td><td>£10,713</td><td>£11,310</td><td>£51,551</td></tr><tr><td>Profit After Tax      </td><td>£7,710</td><td>£7,916</td><td>£8,292</td><td>£8,678</td><td>£9,161</td><td>£41,756</td></tr><tr><td>Change In Property Value</td><td>£5,338</td><td>£5,472</td><td>£8,974</td><td>£12,833</td><td>£14,769</td><td>£47,386</td></tr><tr><td>Net Return</td><td>£13,049</td><td>£13,388</td><td>£17,266</td><td>£21,510</td><td>£23,930</td><td>£89,142</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>27%</td><td>33%</td><td>37%</td><td>137%</td></tr></tbody></table></div></div></template></turbo-stream>