<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>£27,660</td><td>£28,075</td><td>£28,777</td><td>£29,496</td><td>£30,381</td><td>£144,389</td></tr><tr><td>Total Expenses</td><td>£18,624</td><td>£18,692</td><td>£18,788</td><td>£18,886</td><td>£18,999</td><td>£93,989</td></tr><tr><td>Profit Before Tax</td><td>£9,036</td><td>£9,383</td><td>£9,989</td><td>£10,610</td><td>£11,382</td><td>£50,400</td></tr><tr><td>Profit After Tax      </td><td>£7,319</td><td>£7,600</td><td>£8,091</td><td>£8,594</td><td>£9,219</td><td>£40,824</td></tr><tr><td>Change In Property Value</td><td>£9,249</td><td>£9,480</td><td>£17,491</td><td>£22,339</td><td>£25,711</td><td>£84,269</td></tr><tr><td>Net Return</td><td>£16,568</td><td>£17,080</td><td>£25,582</td><td>£30,934</td><td>£34,930</td><td>£125,093</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>22%</td><td>26%</td><td>30%</td><td>106%</td></tr></tbody></table></div></div></template></turbo-stream>