<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>£26,400</td><td>£26,796</td><td>£27,466</td><td>£28,153</td><td>£28,997</td><td>£137,812</td></tr><tr><td>Total Expenses</td><td>£12,265</td><td>£12,316</td><td>£12,394</td><td>£12,474</td><td>£12,569</td><td>£62,018</td></tr><tr><td>Profit Before Tax</td><td>£14,135</td><td>£14,480</td><td>£15,072</td><td>£15,679</td><td>£16,428</td><td>£75,793</td></tr><tr><td>Profit After Tax      </td><td>£11,449</td><td>£11,729</td><td>£12,208</td><td>£12,700</td><td>£13,307</td><td>£61,393</td></tr><tr><td>Change In Property Value</td><td>£8,050</td><td>£8,332</td><td>£13,551</td><td>£15,596</td><td>£16,532</td><td>£62,060</td></tr><tr><td>Net Return</td><td>£19,499</td><td>£20,060</td><td>£25,759</td><td>£28,296</td><td>£29,839</td><td>£123,453</td></tr><tr><td>Return From Rental Income (%)</td><td>16%</td><td>17%</td><td>17%</td><td>18%</td><td>19%</td><td>88%</td></tr><tr><td>Total Net Return (%)</td><td>28%</td><td>29%</td><td>37%</td><td>40%</td><td>43%</td><td>176%</td></tr></tbody></table></div></div></template></turbo-stream>