<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>£22,092</td><td>£22,534</td><td>£23,097</td><td>£23,675</td><td>£24,266</td><td>£115,664</td></tr><tr><td>Total Expenses</td><td>£11,636</td><td>£11,692</td><td>£11,759</td><td>£11,828</td><td>£11,897</td><td>£58,812</td></tr><tr><td>Profit Before Tax</td><td>£10,456</td><td>£10,842</td><td>£11,338</td><td>£11,847</td><td>£12,369</td><td>£56,853</td></tr><tr><td>Profit After Tax      </td><td>£8,469</td><td>£8,782</td><td>£9,184</td><td>£9,596</td><td>£10,019</td><td>£46,051</td></tr><tr><td>Change In Property Value</td><td>£6,750</td><td>£6,953</td><td>£11,935</td><td>£15,038</td><td>£15,941</td><td>£56,616</td></tr><tr><td>Net Return</td><td>£15,219</td><td>£15,735</td><td>£21,119</td><td>£24,634</td><td>£25,960</td><td>£102,667</td></tr><tr><td>Return From Rental Income (%)</td><td>12%</td><td>13%</td><td>13%</td><td>14%</td><td>14%</td><td>66%</td></tr><tr><td>Total Net Return (%)</td><td>22%</td><td>22%</td><td>30%</td><td>35%</td><td>37%</td><td>147%</td></tr></tbody></table></div></div></template></turbo-stream>