<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>£29,388</td><td>£29,829</td><td>£30,575</td><td>£31,339</td><td>£32,279</td><td>£153,409</td></tr><tr><td>Total Expenses</td><td>£19,603</td><td>£19,693</td><td>£19,810</td><td>£19,930</td><td>£20,067</td><td>£99,103</td></tr><tr><td>Profit Before Tax</td><td>£9,785</td><td>£10,136</td><td>£10,764</td><td>£11,408</td><td>£12,212</td><td>£54,307</td></tr><tr><td>Profit After Tax      </td><td>£7,926</td><td>£8,210</td><td>£8,719</td><td>£9,241</td><td>£9,892</td><td>£43,988</td></tr><tr><td>Change In Property Value</td><td>£11,088</td><td>£11,421</td><td>£21,566</td><td>£24,820</td><td>£26,309</td><td>£95,204</td></tr><tr><td>Net Return</td><td>£19,014</td><td>£19,631</td><td>£30,285</td><td>£34,061</td><td>£36,201</td><td>£139,192</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>37%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>26%</td><td>29%</td><td>31%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>