<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>£25,548</td><td>£26,059</td><td>£26,710</td><td>£27,378</td><td>£28,063</td><td>£133,758</td></tr><tr><td>Total Expenses</td><td>£13,747</td><td>£13,810</td><td>£13,886</td><td>£13,963</td><td>£14,043</td><td>£69,449</td></tr><tr><td>Profit Before Tax</td><td>£11,801</td><td>£12,249</td><td>£12,825</td><td>£13,415</td><td>£14,020</td><td>£64,310</td></tr><tr><td>Profit After Tax      </td><td>£9,559</td><td>£9,922</td><td>£10,388</td><td>£10,866</td><td>£11,356</td><td>£52,091</td></tr><tr><td>Change In Property Value</td><td>£5,390</td><td>£5,498</td><td>£11,216</td><td>£14,580</td><td>£16,840</td><td>£53,524</td></tr><tr><td>Net Return</td><td>£14,949</td><td>£15,420</td><td>£21,604</td><td>£25,446</td><td>£28,196</td><td>£105,614</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>38%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>16%</td><td>18%</td><td>20%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>