<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>£24,924</td><td>£25,298</td><td>£25,930</td><td>£26,579</td><td>£27,376</td><td>£130,107</td></tr><tr><td>Total Expenses</td><td>£17,978</td><td>£18,075</td><td>£18,194</td><td>£18,315</td><td>£18,450</td><td>£91,012</td></tr><tr><td>Profit Before Tax</td><td>£6,946</td><td>£7,223</td><td>£7,737</td><td>£8,263</td><td>£8,926</td><td>£39,095</td></tr><tr><td>Profit After Tax      </td><td>£5,626</td><td>£5,851</td><td>£6,267</td><td>£6,693</td><td>£7,230</td><td>£31,667</td></tr><tr><td>Change In Property Value</td><td>£9,750</td><td>£10,043</td><td>£18,964</td><td>£21,825</td><td>£23,135</td><td>£83,716</td></tr><tr><td>Net Return</td><td>£15,376</td><td>£15,893</td><td>£25,230</td><td>£28,519</td><td>£30,365</td><td>£115,383</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>