<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>£28,080</td><td>£28,501</td><td>£29,214</td><td>£29,944</td><td>£30,842</td><td>£146,581</td></tr><tr><td>Total Expenses</td><td>£14,814</td><td>£14,867</td><td>£14,949</td><td>£15,033</td><td>£15,134</td><td>£74,798</td></tr><tr><td>Profit Before Tax</td><td>£13,266</td><td>£13,634</td><td>£14,264</td><td>£14,911</td><td>£15,709</td><td>£71,784</td></tr><tr><td>Profit After Tax      </td><td>£10,746</td><td>£11,043</td><td>£11,554</td><td>£12,078</td><td>£12,724</td><td>£58,145</td></tr><tr><td>Change In Property Value</td><td>£10,150</td><td>£10,505</td><td>£17,086</td><td>£19,664</td><td>£20,844</td><td>£78,250</td></tr><tr><td>Net Return</td><td>£20,896</td><td>£21,549</td><td>£28,640</td><td>£31,742</td><td>£33,568</td><td>£136,395</td></tr><tr><td>Return From Rental Income (%)</td><td>12%</td><td>12%</td><td>13%</td><td>13%</td><td>14%</td><td>65%</td></tr><tr><td>Total Net Return (%)</td><td>23%</td><td>24%</td><td>32%</td><td>35%</td><td>37%</td><td>152%</td></tr></tbody></table></div></div></template></turbo-stream>