<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>£27,996</td><td>£28,416</td><td>£29,126</td><td>£29,854</td><td>£30,750</td><td>£146,143</td></tr><tr><td>Total Expenses</td><td>£15,202</td><td>£15,256</td><td>£15,337</td><td>£15,421</td><td>£15,521</td><td>£76,738</td></tr><tr><td>Profit Before Tax</td><td>£12,794</td><td>£13,160</td><td>£13,789</td><td>£14,433</td><td>£15,229</td><td>£69,405</td></tr><tr><td>Profit After Tax      </td><td>£10,363</td><td>£10,660</td><td>£11,169</td><td>£11,691</td><td>£12,335</td><td>£56,218</td></tr><tr><td>Change In Property Value</td><td>£6,000</td><td>£6,120</td><td>£12,485</td><td>£16,230</td><td>£17,042</td><td>£57,877</td></tr><tr><td>Net Return</td><td>£16,363</td><td>£16,780</td><td>£23,654</td><td>£27,921</td><td>£29,377</td><td>£114,095</td></tr><tr><td>Return From Rental Income (%)</td><td>11%</td><td>11%</td><td>12%</td><td>13%</td><td>13%</td><td>60%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>18%</td><td>25%</td><td>30%</td><td>31%</td><td>122%</td></tr></tbody></table></div></div></template></turbo-stream>