<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>£26,004</td><td>£26,394</td><td>£27,054</td><td>£27,730</td><td>£28,562</td><td>£135,744</td></tr><tr><td>Total Expenses</td><td>£14,519</td><td>£14,604</td><td>£14,713</td><td>£14,825</td><td>£14,950</td><td>£73,611</td></tr><tr><td>Profit Before Tax</td><td>£11,485</td><td>£11,790</td><td>£12,341</td><td>£12,906</td><td>£13,612</td><td>£62,133</td></tr><tr><td>Profit After Tax      </td><td>£9,303</td><td>£9,550</td><td>£9,996</td><td>£10,454</td><td>£11,025</td><td>£50,328</td></tr><tr><td>Change In Property Value</td><td>£6,250</td><td>£6,406</td><td>£10,506</td><td>£15,024</td><td>£17,291</td><td>£55,478</td></tr><tr><td>Net Return</td><td>£15,553</td><td>£15,956</td><td>£20,502</td><td>£25,478</td><td>£28,317</td><td>£105,805</td></tr><tr><td>Return From Rental Income (%)</td><td>12%</td><td>13%</td><td>13%</td><td>14%</td><td>15%</td><td>66%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>21%</td><td>27%</td><td>34%</td><td>37%</td><td>139%</td></tr></tbody></table></div></div></template></turbo-stream>