<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>£21,324</td><td>£21,644</td><td>£22,185</td><td>£22,740</td><td>£23,422</td><td>£111,314</td></tr><tr><td>Total Expenses</td><td>£12,266</td><td>£12,344</td><td>£12,441</td><td>£12,540</td><td>£12,651</td><td>£62,242</td></tr><tr><td>Profit Before Tax</td><td>£9,058</td><td>£9,300</td><td>£9,744</td><td>£10,199</td><td>£10,771</td><td>£49,073</td></tr><tr><td>Profit After Tax      </td><td>£7,337</td><td>£7,533</td><td>£7,893</td><td>£8,262</td><td>£8,724</td><td>£39,749</td></tr><tr><td>Change In Property Value</td><td>£5,125</td><td>£5,253</td><td>£8,615</td><td>£12,320</td><td>£14,179</td><td>£45,492</td></tr><tr><td>Net Return</td><td>£12,462</td><td>£12,786</td><td>£16,508</td><td>£20,581</td><td>£22,903</td><td>£85,240</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>20%</td><td>26%</td><td>33%</td><td>37%</td><td>136%</td></tr></tbody></table></div></div></template></turbo-stream>