<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>£25,476</td><td>£25,858</td><td>£26,505</td><td>£27,167</td><td>£27,982</td><td>£132,988</td></tr><tr><td>Total Expenses</td><td>£14,268</td><td>£14,352</td><td>£14,460</td><td>£14,570</td><td>£14,694</td><td>£72,344</td></tr><tr><td>Profit Before Tax</td><td>£11,208</td><td>£11,506</td><td>£12,045</td><td>£12,597</td><td>£13,288</td><td>£60,644</td></tr><tr><td>Profit After Tax      </td><td>£9,079</td><td>£9,320</td><td>£9,756</td><td>£10,204</td><td>£10,763</td><td>£49,122</td></tr><tr><td>Change In Property Value</td><td>£6,125</td><td>£6,278</td><td>£10,296</td><td>£14,723</td><td>£16,945</td><td>£54,368</td></tr><tr><td>Net Return</td><td>£15,204</td><td>£15,598</td><td>£20,052</td><td>£24,927</td><td>£27,709</td><td>£103,490</td></tr><tr><td>Return From Rental Income (%)</td><td>12%</td><td>13%</td><td>13%</td><td>14%</td><td>14%</td><td>66%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>21%</td><td>27%</td><td>33%</td><td>37%</td><td>139%</td></tr></tbody></table></div></div></template></turbo-stream>