<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>£29,808</td><td>£30,255</td><td>£31,011</td><td>£31,787</td><td>£32,740</td><td>£155,602</td></tr><tr><td>Total Expenses</td><td>£19,859</td><td>£19,950</td><td>£20,068</td><td>£20,190</td><td>£20,328</td><td>£100,394</td></tr><tr><td>Profit Before Tax</td><td>£9,949</td><td>£10,305</td><td>£10,943</td><td>£11,597</td><td>£12,413</td><td>£55,208</td></tr><tr><td>Profit After Tax      </td><td>£8,059</td><td>£8,347</td><td>£8,864</td><td>£9,394</td><td>£10,054</td><td>£44,718</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£11,588</td><td>£21,881</td><td>£25,183</td><td>£26,694</td><td>£96,596</td></tr><tr><td>Net Return</td><td>£19,309</td><td>£19,935</td><td>£30,745</td><td>£34,577</td><td>£36,748</td><td>£141,314</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>