<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>£26,484</td><td>£26,881</td><td>£27,553</td><td>£28,242</td><td>£29,089</td><td>£138,250</td></tr><tr><td>Total Expenses</td><td>£19,028</td><td>£19,140</td><td>£19,275</td><td>£19,413</td><td>£19,565</td><td>£96,421</td></tr><tr><td>Profit Before Tax</td><td>£7,456</td><td>£7,741</td><td>£8,278</td><td>£8,829</td><td>£9,525</td><td>£41,829</td></tr><tr><td>Profit After Tax      </td><td>£6,039</td><td>£6,270</td><td>£6,705</td><td>£7,152</td><td>£7,715</td><td>£33,882</td></tr><tr><td>Change In Property Value</td><td>£10,005</td><td>£10,305</td><td>£19,460</td><td>£22,396</td><td>£23,740</td><td>£85,906</td></tr><tr><td>Net Return</td><td>£16,044</td><td>£16,575</td><td>£26,165</td><td>£29,548</td><td>£31,455</td><td>£119,788</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>32%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>