<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>£24,444</td><td>£24,811</td><td>£25,431</td><td>£26,067</td><td>£26,849</td><td>£127,601</td></tr><tr><td>Total Expenses</td><td>£13,768</td><td>£13,851</td><td>£13,956</td><td>£14,063</td><td>£14,184</td><td>£69,821</td></tr><tr><td>Profit Before Tax</td><td>£10,676</td><td>£10,960</td><td>£11,475</td><td>£12,004</td><td>£12,665</td><td>£57,779</td></tr><tr><td>Profit After Tax      </td><td>£8,648</td><td>£8,878</td><td>£9,295</td><td>£9,723</td><td>£10,258</td><td>£46,801</td></tr><tr><td>Change In Property Value</td><td>£5,875</td><td>£6,022</td><td>£9,876</td><td>£14,123</td><td>£16,254</td><td>£52,149</td></tr><tr><td>Net Return</td><td>£14,523</td><td>£14,899</td><td>£19,171</td><td>£23,845</td><td>£26,512</td><td>£98,950</td></tr><tr><td>Return From Rental Income (%)</td><td>12%</td><td>12%</td><td>13%</td><td>14%</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>