<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>£29,640</td><td>£30,085</td><td>£30,837</td><td>£31,608</td><td>£32,556</td><td>£154,725</td></tr><tr><td>Total Expenses</td><td>£16,271</td><td>£16,362</td><td>£16,480</td><td>£16,601</td><td>£16,738</td><td>£82,453</td></tr><tr><td>Profit Before Tax</td><td>£13,369</td><td>£13,723</td><td>£14,357</td><td>£15,007</td><td>£15,817</td><td>£72,272</td></tr><tr><td>Profit After Tax      </td><td>£10,829</td><td>£11,115</td><td>£11,629</td><td>£12,155</td><td>£12,812</td><td>£58,540</td></tr><tr><td>Change In Property Value</td><td>£7,125</td><td>£7,303</td><td>£11,977</td><td>£17,127</td><td>£19,712</td><td>£63,244</td></tr><tr><td>Net Return</td><td>£17,954</td><td>£18,419</td><td>£23,606</td><td>£29,283</td><td>£32,524</td><td>£121,785</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>33%</td><td>37%</td><td>138%</td></tr></tbody></table></div></div></template></turbo-stream>